Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.92% first-year return on $176k initial cash invested.
-7.92%
Cash On Cash
4.58%
Cap Rate
0.75
DSCR
$5,610
Rent
-$1,161
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,610 income − $6,771 expenses = $1,161 out of pocket
Investment Breakdown
|
Purchase Price
$752k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$150k
Closing costs
1%
$7,524
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,610
Total Expenses
$6,771
Mortgage P&I
68%
$3,807
Property Taxes
12%
$664
Home Insurance
5%
$262
HOA
2%
$132
Property Management
12%
$673
CapEx
4%
$224
Vacancy
3%
$168
Maintenance
4%
$224
Other
11%
$617