Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.16% first-year return on $179k initial cash invested.
-5.16%
Cash On Cash
5.1%
Cap Rate
0.86
DSCR
$5,664
Rent
-$771
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,664 income − $6,435 expenses = $771 out of pocket
Investment Breakdown
|
Purchase Price
$769k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$154k
Closing costs
1%
$7,688
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,664
Total Expenses
$6,435
Mortgage P&I
67%
$3,811
Property Taxes
3%
$194
Home Insurance
5%
$298
HOA
4%
$205
Property Management
12%
$680
CapEx
4%
$227
Vacancy
3%
$170
Maintenance
4%
$227
Other
11%
$623