Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.7% first-year return on $181k initial cash invested.
-5.7%
Cash On Cash
5.6%
Cap Rate
0.85
DSCR
$6,620
Rent
-$859
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,620 income − $7,479 expenses = $859 out of pocket
Investment Breakdown
|
Purchase Price
$747k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$181k
Downpayment
20%
$149k
Closing costs
1%
$7,470
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$6,620
Total Expenses
$7,479
Mortgage P&I
62%
$4,077
Property Taxes
13%
$890
Home Insurance
4%
$261
HOA
0%
$0
Property Management
12%
$794
CapEx
4%
$265
Vacancy
3%
$199
Maintenance
4%
$265
Other
11%
$728