Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.92% first-year return on $176k initial cash invested.
-5.92%
Cash On Cash
5.05%
Cap Rate
0.83
DSCR
$5,936
Rent
-$867
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,936 income − $6,803 expenses = $867 out of pocket
Investment Breakdown
|
Purchase Price
$752k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$150k
Closing costs
1%
$7,518
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,936
Total Expenses
$6,803
Mortgage P&I
64%
$3,794
Property Taxes
9%
$542
Home Insurance
4%
$262
HOA
3%
$188
Property Management
12%
$712
CapEx
4%
$237
Vacancy
3%
$178
Maintenance
4%
$237
Other
11%
$653