Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.14% first-year return on $178k initial cash invested.
-7.14%
Cash On Cash
4.74%
Cap Rate
0.78
DSCR
$5,340
Rent
-$1,057
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,340 income − $6,397 expenses = $1,057 out of pocket
Investment Breakdown
|
Purchase Price
$761k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$152k
Closing costs
1%
$7,606
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,340
Total Expenses
$6,397
Mortgage P&I
72%
$3,845
Property Taxes
9%
$465
Home Insurance
5%
$271
HOA
0%
$0
Property Management
12%
$641
CapEx
4%
$214
Vacancy
3%
$160
Maintenance
4%
$214
Other
11%
$587