Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.49% first-year return on $178k initial cash invested.
-2.49%
Cash On Cash
5.9%
Cap Rate
0.97
DSCR
$6,140
Rent
-$369
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,140 income − $6,509 expenses = $369 out of pocket
Investment Breakdown
|
Purchase Price
$762k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$152k
Closing costs
1%
$7,623
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,140
Total Expenses
$6,509
Mortgage P&I
63%
$3,871
Property Taxes
4%
$264
Home Insurance
4%
$273
HOA
0%
$13
Property Management
12%
$737
CapEx
4%
$246
Vacancy
3%
$184
Maintenance
4%
$246
Other
11%
$675