Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.04% first-year return on $179k initial cash invested.
-8.04%
Cash On Cash
4.54%
Cap Rate
0.75
DSCR
$5,434
Rent
-$1,196
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,434 income − $6,630 expenses = $1,196 out of pocket
Investment Breakdown
|
Purchase Price
$765k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$153k
Closing costs
1%
$7,645
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,434
Total Expenses
$6,630
Mortgage P&I
71%
$3,869
Property Taxes
12%
$643
Home Insurance
5%
$271
HOA
0%
$0
Property Management
12%
$652
CapEx
4%
$217
Vacancy
3%
$163
Maintenance
4%
$217
Other
11%
$598