Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.5% first-year return on $179k initial cash invested.
-5.5%
Cash On Cash
4.96%
Cap Rate
0.84
DSCR
$5,847
Rent
-$820
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,847 income − $6,667 expenses = $820 out of pocket
Investment Breakdown
|
Purchase Price
$766k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$153k
Closing costs
1%
$7,656
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,847
Total Expenses
$6,667
Mortgage P&I
64%
$3,748
Property Taxes
11%
$660
Home Insurance
5%
$271
HOA
0%
$0
Property Management
12%
$702
CapEx
4%
$234
Vacancy
3%
$175
Maintenance
4%
$234
Other
11%
$643