Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.53% first-year return on $178k initial cash invested.
-6.53%
Cash On Cash
4.77%
Cap Rate
0.8
DSCR
$5,044
Rent
-$969
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,044 income − $6,013 expenses = $969 out of pocket
Investment Breakdown
|
Purchase Price
$763k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$153k
Closing costs
1%
$7,627
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,044
Total Expenses
$6,013
Mortgage P&I
75%
$3,801
Property Taxes
5%
$228
Home Insurance
5%
$269
HOA
0%
$0
Property Management
12%
$605
CapEx
4%
$202
Vacancy
3%
$151
Maintenance
4%
$202
Other
11%
$555