Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.16% first-year return on $178k initial cash invested.
-6.16%
Cash On Cash
5.14%
Cap Rate
0.83
DSCR
$6,680
Rent
-$912
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,680 income − $7,592 expenses = $912 out of pocket
Investment Breakdown
|
Purchase Price
$760k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$152k
Closing costs
1%
$7,598
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,680
Total Expenses
$7,592
Mortgage P&I
58%
$3,901
Property Taxes
16%
$1,048
Home Insurance
4%
$276
HOA
1%
$96
Property Management
12%
$802
CapEx
4%
$267
Vacancy
3%
$200
Maintenance
4%
$267
Other
11%
$735