Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.01% first-year return on $177k initial cash invested.
-3.01%
Cash On Cash
5.66%
Cap Rate
0.96
DSCR
$6,922
Rent
-$443
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,922 income − $7,365 expenses = $443 out of pocket
Investment Breakdown
|
Purchase Price
$755k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$151k
Closing costs
1%
$7,548
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,922
Total Expenses
$7,365
Mortgage P&I
54%
$3,727
Property Taxes
15%
$1,013
Home Insurance
4%
$271
HOA
0%
$0
Property Management
12%
$831
CapEx
4%
$277
Vacancy
3%
$208
Maintenance
4%
$277
Other
11%
$761