Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.29% first-year return on $177k initial cash invested.
-7.29%
Cash On Cash
4.56%
Cap Rate
0.77
DSCR
$5,618
Rent
-$1,075
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,618 income − $6,693 expenses = $1,075 out of pocket
Investment Breakdown
|
Purchase Price
$756k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$151k
Closing costs
1%
$7,564
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,618
Total Expenses
$6,693
Mortgage P&I
66%
$3,722
Property Taxes
13%
$702
Home Insurance
5%
$268
HOA
2%
$90
Property Management
12%
$674
CapEx
4%
$225
Vacancy
3%
$169
Maintenance
4%
$225
Other
11%
$618