Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.01% first-year return on $179k initial cash invested.
-7.01%
Cash On Cash
4.69%
Cap Rate
0.78
DSCR
$5,085
Rent
-$1,047
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,085 income − $6,132 expenses = $1,047 out of pocket
Investment Breakdown
|
Purchase Price
$767k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$153k
Closing costs
1%
$7,673
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,085
Total Expenses
$6,132
Mortgage P&I
76%
$3,843
Property Taxes
6%
$286
Home Insurance
5%
$275
HOA
0%
$0
Property Management
12%
$610
CapEx
4%
$203
Vacancy
3%
$153
Maintenance
4%
$203
Other
11%
$559