Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.88% first-year return on $179k initial cash invested.
-1.88%
Cash On Cash
6%
Cap Rate
1
DSCR
$7,114
Rent
-$281
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,114 income − $7,395 expenses = $281 out of pocket
Investment Breakdown
|
Purchase Price
$769k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$154k
Closing costs
1%
$7,690
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,114
Total Expenses
$7,395
Mortgage P&I
54%
$3,840
Property Taxes
12%
$866
Home Insurance
4%
$269
HOA
0%
$0
Property Management
12%
$854
CapEx
4%
$285
Vacancy
3%
$213
Maintenance
4%
$285
Other
11%
$783