Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.39% first-year return on $176k initial cash invested.
-7.39%
Cash On Cash
4.55%
Cap Rate
0.77
DSCR
$5,382
Rent
-$1,085
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,382 income − $6,467 expenses = $1,085 out of pocket
Investment Breakdown
|
Purchase Price
$754k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$151k
Closing costs
1%
$7,536
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,382
Total Expenses
$6,467
Mortgage P&I
69%
$3,730
Property Taxes
8%
$423
Home Insurance
5%
$280
HOA
4%
$205
Property Management
12%
$646
CapEx
4%
$215
Vacancy
3%
$161
Maintenance
4%
$215
Other
11%
$592