Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.9% first-year return on $179k initial cash invested.
-5.9%
Cash On Cash
4.92%
Cap Rate
0.82
DSCR
$5,139
Rent
-$882
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,139 income − $6,021 expenses = $882 out of pocket
Investment Breakdown
|
Purchase Price
$769k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$154k
Closing costs
1%
$7,690
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,139
Total Expenses
$6,021
Mortgage P&I
75%
$3,832
Property Taxes
3%
$172
Home Insurance
5%
$269
HOA
0%
$0
Property Management
12%
$617
CapEx
4%
$206
Vacancy
3%
$154
Maintenance
4%
$206
Other
11%
$565