Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.03% first-year return on $177k initial cash invested.
-7.03%
Cash On Cash
4.65%
Cap Rate
0.79
DSCR
$5,994
Rent
-$1,036
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,994 income − $7,030 expenses = $1,036 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%
$7,561
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,994
Total Expenses
$7,030
Mortgage P&I
62%
$3,729
Property Taxes
17%
$1,004
Home Insurance
4%
$259
HOA
0%
$0
Property Management
12%
$719
CapEx
4%
$240
Vacancy
3%
$180
Maintenance
4%
$240
Other
11%
$659