Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.22% first-year return on $178k initial cash invested.
-3.22%
Cash On Cash
5.96%
Cap Rate
0.95
DSCR
$6,976
Rent
-$478
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,976 income − $7,454 expenses = $478 out of pocket
Investment Breakdown
|
Purchase Price
$763k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$153k
Closing costs
1%
$7,634
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,976
Total Expenses
$7,454
Mortgage P&I
57%
$3,989
Property Taxes
8%
$584
Home Insurance
4%
$285
HOA
3%
$225
Property Management
12%
$837
CapEx
4%
$279
Vacancy
3%
$209
Maintenance
4%
$279
Other
11%
$767