Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.65% first-year return on $181k initial cash invested.
-4.65%
Cash On Cash
5.28%
Cap Rate
0.88
DSCR
$5,698
Rent
-$702
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,698 income − $6,400 expenses = $702 out of pocket
Investment Breakdown
|
Purchase Price
$776k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$181k
Downpayment
20%
$155k
Closing costs
1%
$7,761
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,698
Total Expenses
$6,400
Mortgage P&I
68%
$3,889
Property Taxes
6%
$325
Home Insurance
4%
$241
HOA
0%
$7
Property Management
12%
$684
CapEx
4%
$228
Vacancy
3%
$171
Maintenance
4%
$228
Other
11%
$627