Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.72% first-year return on $179k initial cash invested.
-4.72%
Cash On Cash
5.01%
Cap Rate
0.87
DSCR
$5,403
Rent
-$706
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,403 income − $6,109 expenses = $706 out of pocket
Investment Breakdown
|
Purchase Price
$769k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$154k
Closing costs
1%
$7,688
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,403
Total Expenses
$6,109
Mortgage P&I
68%
$3,699
Property Taxes
6%
$299
Home Insurance
5%
$275
HOA
0%
$0
Property Management
12%
$648
CapEx
4%
$216
Vacancy
3%
$162
Maintenance
4%
$216
Other
11%
$594