Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.8% first-year return on $178k initial cash invested.
-2.8%
Cash On Cash
5.76%
Cap Rate
0.95
DSCR
$6,080
Rent
-$417
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,080 income − $6,497 expenses = $417 out of pocket
Investment Breakdown
|
Purchase Price
$764k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$153k
Closing costs
1%
$7,642
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,080
Total Expenses
$6,497
Mortgage P&I
63%
$3,839
Property Taxes
5%
$283
Home Insurance
5%
$280
HOA
0%
$28
Property Management
12%
$730
CapEx
4%
$243
Vacancy
3%
$182
Maintenance
4%
$243
Other
11%
$669