Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.23% first-year return on $179k initial cash invested.
-5.23%
Cash On Cash
5.08%
Cap Rate
0.85
DSCR
$5,350
Rent
-$779
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,350 income − $6,129 expenses = $779 out of pocket
Investment Breakdown
|
Purchase Price
$765k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$153k
Closing costs
1%
$7,650
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,350
Total Expenses
$6,129
Mortgage P&I
71%
$3,804
Property Taxes
4%
$239
Home Insurance
5%
$268
HOA
0%
$0
Property Management
12%
$642
CapEx
4%
$214
Vacancy
3%
$160
Maintenance
4%
$214
Other
11%
$588