Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.43% first-year return on $179k initial cash invested.
-8.43%
Cash On Cash
4.4%
Cap Rate
0.73
DSCR
$5,103
Rent
-$1,258
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,103 income − $6,361 expenses = $1,258 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%
$7,667
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,103
Total Expenses
$6,361
Mortgage P&I
76%
$3,868
Property Taxes
7%
$348
Home Insurance
5%
$279
HOA
3%
$132
Property Management
12%
$612
CapEx
4%
$204
Vacancy
3%
$153
Maintenance
4%
$204
Other
11%
$561