Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.65% first-year return on $178k initial cash invested.
-4.65%
Cash On Cash
5.31%
Cap Rate
0.89
DSCR
$6,800
Rent
-$692
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,800 income − $7,492 expenses = $692 out of pocket
Investment Breakdown
|
Purchase Price
$764k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$153k
Closing costs
1%
$7,638
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,800
Total Expenses
$7,492
Mortgage P&I
56%
$3,800
Property Taxes
16%
$1,114
Home Insurance
4%
$266
HOA
0%
$0
Property Management
12%
$816
CapEx
4%
$272
Vacancy
3%
$204
Maintenance
4%
$272
Other
11%
$748