Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.54% first-year return on $175k initial cash invested.
-5.54%
Cash On Cash
5.37%
Cap Rate
0.85
DSCR
$5,782
Rent
-$807
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,782 income − $6,589 expenses = $807 out of pocket
Investment Breakdown
|
Purchase Price
$747k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$149k
Closing costs
1%
$7,468
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,782
Total Expenses
$6,589
Mortgage P&I
68%
$3,918
Property Taxes
8%
$444
Home Insurance
5%
$262
HOA
0%
$0
Property Management
12%
$694
CapEx
4%
$231
Vacancy
3%
$173
Maintenance
4%
$231
Other
11%
$636