Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.67% first-year return on $176k initial cash invested.
-8.67%
Cash On Cash
4.42%
Cap Rate
0.73
DSCR
$5,721
Rent
-$1,273
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,721 income − $6,994 expenses = $1,273 out of pocket
Investment Breakdown
|
Purchase Price
$753k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$151k
Closing costs
1%
$7,531
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,721
Total Expenses
$6,994
Mortgage P&I
67%
$3,818
Property Taxes
16%
$915
Home Insurance
6%
$315
HOA
0%
$0
Property Management
12%
$687
CapEx
4%
$229
Vacancy
3%
$172
Maintenance
4%
$229
Other
11%
$629