Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.5% first-year return on $176k initial cash invested.
-8.5%
Cash On Cash
4.22%
Cap Rate
0.72
DSCR
$5,148
Rent
-$1,247
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,148 income − $6,395 expenses = $1,247 out of pocket
Investment Breakdown
|
Purchase Price
$753k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$151k
Closing costs
1%
$7,526
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,148
Total Expenses
$6,395
Mortgage P&I
72%
$3,686
Property Taxes
12%
$627
Home Insurance
5%
$271
HOA
1%
$61
Property Management
12%
$618
CapEx
4%
$206
Vacancy
3%
$154
Maintenance
4%
$206
Other
11%
$566