Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.9% first-year return on $177k initial cash invested.
-2.9%
Cash On Cash
6.14%
Cap Rate
0.96
DSCR
$6,531
Rent
-$428
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,531 income − $6,959 expenses = $428 out of pocket
Investment Breakdown
|
Purchase Price
$756k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$151k
Closing costs
1%
$7,563
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,531
Total Expenses
$6,959
Mortgage P&I
62%
$4,035
Property Taxes
7%
$438
Home Insurance
4%
$266
HOA
0%
$0
Property Management
12%
$784
CapEx
4%
$261
Vacancy
3%
$196
Maintenance
4%
$261
Other
11%
$718