Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.05% first-year return on $179k initial cash invested.
-6.05%
Cash On Cash
4.95%
Cap Rate
0.82
DSCR
$5,648
Rent
-$902
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,648 income − $6,550 expenses = $902 out of pocket
Investment Breakdown
|
Purchase Price
$766k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$153k
Closing costs
1%
$7,662
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,648
Total Expenses
$6,550
Mortgage P&I
68%
$3,839
Property Taxes
9%
$503
Home Insurance
5%
$271
HOA
0%
$17
Property Management
12%
$678
CapEx
4%
$226
Vacancy
3%
$169
Maintenance
4%
$226
Other
11%
$621