Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.96% first-year return on $177k initial cash invested.
-6.96%
Cash On Cash
4.7%
Cap Rate
0.79
DSCR
$5,553
Rent
-$1,025
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,553 income − $6,578 expenses = $1,025 out of pocket
Investment Breakdown
|
Purchase Price
$756k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$151k
Closing costs
1%
$7,562
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,553
Total Expenses
$6,578
Mortgage P&I
68%
$3,763
Property Taxes
12%
$662
Home Insurance
5%
$265
HOA
0%
$0
Property Management
12%
$666
CapEx
4%
$222
Vacancy
3%
$167
Maintenance
4%
$222
Other
11%
$611