Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.66% first-year return on $177k initial cash invested.
-1.66%
Cash On Cash
6.04%
Cap Rate
1.01
DSCR
$7,242
Rent
-$246
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,242 income − $7,488 expenses = $246 out of pocket
Investment Breakdown
|
Purchase Price
$759k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$152k
Closing costs
1%
$7,589
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,242
Total Expenses
$7,488
Mortgage P&I
52%
$3,773
Property Taxes
10%
$740
Home Insurance
4%
$266
HOA
3%
$246
Property Management
12%
$869
CapEx
4%
$290
Vacancy
3%
$217
Maintenance
4%
$290
Other
11%
$797