Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.78% first-year return on $177k initial cash invested.
-2.78%
Cash On Cash
5.78%
Cap Rate
0.96
DSCR
$6,244
Rent
-$410
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,244 income − $6,654 expenses = $410 out of pocket
Investment Breakdown
|
Purchase Price
$758k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$152k
Closing costs
1%
$7,580
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,244
Total Expenses
$6,654
Mortgage P&I
61%
$3,814
Property Taxes
6%
$370
Home Insurance
4%
$275
HOA
1%
$72
Property Management
12%
$749
CapEx
4%
$250
Vacancy
3%
$187
Maintenance
4%
$250
Other
11%
$687