Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.52% first-year return on $177k initial cash invested.
-4.52%
Cash On Cash
5.23%
Cap Rate
0.88
DSCR
$5,242
Rent
-$665
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,242 income − $5,907 expenses = $665 out of pocket
Investment Breakdown
|
Purchase Price
$755k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$151k
Closing costs
1%
$7,551
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,242
Total Expenses
$5,907
Mortgage P&I
72%
$3,749
Property Taxes
2%
$102
Home Insurance
5%
$273
HOA
0%
$0
Property Management
12%
$629
CapEx
4%
$210
Vacancy
3%
$157
Maintenance
4%
$210
Other
11%
$577