Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.35% first-year return on $181k initial cash invested.
-1.35%
Cash On Cash
6.18%
Cap Rate
1.02
DSCR
$7,164
Rent
-$203
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,164 income − $7,367 expenses = $203 out of pocket
Investment Breakdown
|
Purchase Price
$774k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$181k
Downpayment
20%
$155k
Closing costs
1%
$7,743
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,164
Total Expenses
$7,367
Mortgage P&I
54%
$3,901
Property Taxes
11%
$770
Home Insurance
4%
$259
HOA
0%
$0
Property Management
12%
$860
CapEx
4%
$287
Vacancy
3%
$215
Maintenance
4%
$287
Other
11%
$788