Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.87% first-year return on $178k initial cash invested.
-4.87%
Cash On Cash
5.21%
Cap Rate
0.87
DSCR
$5,334
Rent
-$722
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,334 income − $6,056 expenses = $722 out of pocket
Investment Breakdown
|
Purchase Price
$762k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$152k
Closing costs
1%
$7,618
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,334
Total Expenses
$6,056
Mortgage P&I
72%
$3,818
Property Taxes
3%
$163
Home Insurance
5%
$262
HOA
0%
$0
Property Management
12%
$640
CapEx
4%
$213
Vacancy
3%
$160
Maintenance
4%
$213
Other
11%
$587