Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.04% first-year return on $177k initial cash invested.
-6.04%
Cash On Cash
4.94%
Cap Rate
0.83
DSCR
$6,022
Rent
-$891
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,022 income − $6,913 expenses = $891 out of pocket
Investment Breakdown
|
Purchase Price
$757k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$151k
Closing costs
1%
$7,567
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,022
Total Expenses
$6,913
Mortgage P&I
63%
$3,764
Property Taxes
14%
$828
Home Insurance
5%
$273
HOA
0%
$0
Property Management
12%
$723
CapEx
4%
$241
Vacancy
3%
$181
Maintenance
4%
$241
Other
11%
$662