Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.28% first-year return on $178k initial cash invested.
-6.28%
Cash On Cash
5.04%
Cap Rate
0.83
DSCR
$6,609
Rent
-$931
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,609 income − $7,540 expenses = $931 out of pocket
Investment Breakdown
|
Purchase Price
$761k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$152k
Closing costs
1%
$7,613
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,609
Total Expenses
$7,540
Mortgage P&I
59%
$3,867
Property Taxes
18%
$1,182
Home Insurance
4%
$245
HOA
0%
$0
Property Management
12%
$793
CapEx
4%
$264
Vacancy
3%
$198
Maintenance
4%
$264
Other
11%
$727