Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.44% first-year return on $176k initial cash invested.
-5.44%
Cash On Cash
5.22%
Cap Rate
0.86
DSCR
$6,382
Rent
-$798
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,382 income − $7,180 expenses = $798 out of pocket
Investment Breakdown
|
Purchase Price
$753k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$151k
Closing costs
1%
$7,531
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,382
Total Expenses
$7,180
Mortgage P&I
60%
$3,818
Property Taxes
7%
$465
Home Insurance
4%
$243
HOA
8%
$485
Property Management
12%
$766
CapEx
4%
$255
Vacancy
3%
$191
Maintenance
4%
$255
Other
11%
$702