Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.97% first-year return on $178k initial cash invested.
-5.97%
Cash On Cash
4.86%
Cap Rate
0.83
DSCR
$5,829
Rent
-$885
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,829 income − $6,714 expenses = $885 out of pocket
Investment Breakdown
|
Purchase Price
$761k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$152k
Closing costs
1%
$7,613
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,829
Total Expenses
$6,714
Mortgage P&I
64%
$3,735
Property Taxes
9%
$525
Home Insurance
5%
$268
HOA
4%
$205
Property Management
12%
$699
CapEx
4%
$233
Vacancy
3%
$175
Maintenance
4%
$233
Other
11%
$641