Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.82% first-year return on $178k initial cash invested.
-2.82%
Cash On Cash
5.76%
Cap Rate
0.96
DSCR
$6,292
Rent
-$418
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,292 income − $6,710 expenses = $418 out of pocket
Investment Breakdown
|
Purchase Price
$761k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$152k
Closing costs
1%
$7,611
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,292
Total Expenses
$6,710
Mortgage P&I
61%
$3,818
Property Taxes
8%
$481
Home Insurance
4%
$271
HOA
0%
$0
Property Management
12%
$755
CapEx
4%
$252
Vacancy
3%
$189
Maintenance
4%
$252
Other
11%
$692