Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.78% first-year return on $168k initial cash invested.
-6.78%
Cash On Cash
4.8%
Cap Rate
0.81
DSCR
$6,208
Rent
-$951
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,208 income − $7,159 expenses = $951 out of pocket
Investment Breakdown
|
Purchase Price
$744k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$168k
Downpayment
20%
$149k
Closing costs
1%
$7,440
Rehab
0%
$0
Furnishing
2%
$12,000
Cashflow
Total Income
$6,208
Total Expenses
$7,159
Mortgage P&I
59%
$3,677
Property Taxes
18%
$1,112
Home Insurance
4%
$260
HOA
0%
$0
Property Management
12%
$745
CapEx
4%
$248
Vacancy
3%
$186
Maintenance
4%
$248
Other
11%
$683