Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.67% first-year return on $179k initial cash invested.
-6.67%
Cash On Cash
4.77%
Cap Rate
0.8
DSCR
$5,607
Rent
-$997
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,607 income − $6,604 expenses = $997 out of pocket
Investment Breakdown
|
Purchase Price
$768k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$154k
Closing costs
1%
$7,682
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,607
Total Expenses
$6,604
Mortgage P&I
68%
$3,828
Property Taxes
11%
$599
Home Insurance
5%
$271
HOA
0%
$0
Property Management
12%
$673
CapEx
4%
$224
Vacancy
3%
$168
Maintenance
4%
$224
Other
11%
$617