Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.58% first-year return on $177k initial cash invested.
-7.58%
Cash On Cash
4.93%
Cap Rate
0.78
DSCR
$5,583
Rent
-$1,116
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,583 income − $6,699 expenses = $1,116 out of pocket
Investment Breakdown
|
Purchase Price
$756k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$151k
Closing costs
1%
$7,560
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,583
Total Expenses
$6,699
Mortgage P&I
72%
$3,998
Property Taxes
6%
$361
Home Insurance
5%
$275
HOA
3%
$168
Property Management
12%
$670
CapEx
4%
$223
Vacancy
3%
$167
Maintenance
4%
$223
Other
11%
$614