Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.62% first-year return on $177k initial cash invested.
-2.62%
Cash On Cash
5.91%
Cap Rate
0.97
DSCR
$6,612
Rent
-$385
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,612 income − $6,997 expenses = $385 out of pocket
Investment Breakdown
|
Purchase Price
$755k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$151k
Closing costs
1%
$7,554
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,612
Total Expenses
$6,997
Mortgage P&I
58%
$3,840
Property Taxes
6%
$415
Home Insurance
4%
$280
HOA
3%
$216
Property Management
12%
$793
CapEx
4%
$264
Vacancy
3%
$198
Maintenance
4%
$264
Other
11%
$727