Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.46% first-year return on $178k initial cash invested.
-7.46%
Cash On Cash
4.7%
Cap Rate
0.78
DSCR
$6,490
Rent
-$1,103
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,490 income − $7,593 expenses = $1,103 out of pocket
Investment Breakdown
|
Purchase Price
$760k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$152k
Closing costs
1%
$7,596
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,490
Total Expenses
$7,593
Mortgage P&I
59%
$3,821
Property Taxes
20%
$1,302
Home Insurance
4%
$262
HOA
0%
$0
Property Management
12%
$779
CapEx
4%
$260
Vacancy
3%
$195
Maintenance
4%
$260
Other
11%
$714