Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.24% first-year return on $175k initial cash invested.
-6.24%
Cash On Cash
5.08%
Cap Rate
0.83
DSCR
$6,804
Rent
-$909
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,804 income − $7,713 expenses = $909 out of pocket
Investment Breakdown
|
Purchase Price
$746k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$149k
Closing costs
1%
$7,463
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,804
Total Expenses
$7,713
Mortgage P&I
56%
$3,797
Property Taxes
15%
$1,047
Home Insurance
4%
$262
HOA
4%
$295
Property Management
12%
$816
CapEx
4%
$272
Vacancy
3%
$204
Maintenance
4%
$272
Other
11%
$748