Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.53% first-year return on $177k initial cash invested.
-6.53%
Cash On Cash
4.83%
Cap Rate
0.8
DSCR
$5,572
Rent
-$964
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,572 income − $6,536 expenses = $964 out of pocket
Investment Breakdown
|
Purchase Price
$757k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$151k
Closing costs
1%
$7,574
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,572
Total Expenses
$6,536
Mortgage P&I
68%
$3,791
Property Taxes
10%
$581
Home Insurance
5%
$269
HOA
0%
$0
Property Management
12%
$669
CapEx
4%
$223
Vacancy
3%
$167
Maintenance
4%
$223
Other
11%
$613