Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.67% first-year return on $179k initial cash invested.
-8.67%
Cash On Cash
5.01%
Cap Rate
0.75
DSCR
$5,463
Rent
-$1,291
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,463 income − $6,754 expenses = $1,291 out of pocket
Investment Breakdown
|
Purchase Price
$765k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$153k
Closing costs
1%
$7,648
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,463
Total Expenses
$6,754
Mortgage P&I
78%
$4,268
Property Taxes
6%
$329
Home Insurance
5%
$298
HOA
0%
$0
Property Management
12%
$656
CapEx
4%
$219
Vacancy
3%
$164
Maintenance
4%
$219
Other
11%
$601