Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.59% first-year return on $177k initial cash invested.
-8.59%
Cash On Cash
4.95%
Cap Rate
0.75
DSCR
$6,252
Rent
-$1,265
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,252 income − $7,517 expenses = $1,265 out of pocket
Investment Breakdown
|
Purchase Price
$756k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$151k
Closing costs
1%
$7,556
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,252
Total Expenses
$7,517
Mortgage P&I
66%
$4,133
Property Taxes
12%
$747
Home Insurance
4%
$266
HOA
4%
$245
Property Management
12%
$750
CapEx
4%
$250
Vacancy
3%
$188
Maintenance
4%
$250
Other
11%
$688