Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.15% first-year return on $176k initial cash invested.
-7.15%
Cash On Cash
4.8%
Cap Rate
0.79
DSCR
$5,940
Rent
-$1,047
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,940 income − $6,987 expenses = $1,047 out of pocket
Investment Breakdown
|
Purchase Price
$751k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$150k
Closing costs
1%
$7,508
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,940
Total Expenses
$6,987
Mortgage P&I
64%
$3,811
Property Taxes
15%
$902
Home Insurance
4%
$254
HOA
0%
$0
Property Management
12%
$713
CapEx
4%
$238
Vacancy
3%
$178
Maintenance
4%
$238
Other
11%
$653