Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.45% first-year return on $179k initial cash invested.
-4.45%
Cash On Cash
5.43%
Cap Rate
0.89
DSCR
$6,009
Rent
-$664
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,009 income − $6,673 expenses = $664 out of pocket
Investment Breakdown
|
Purchase Price
$767k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$153k
Closing costs
1%
$7,668
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,009
Total Expenses
$6,673
Mortgage P&I
65%
$3,892
Property Taxes
8%
$468
Home Insurance
5%
$271
HOA
0%
$0
Property Management
12%
$721
CapEx
4%
$240
Vacancy
3%
$180
Maintenance
4%
$240
Other
11%
$661