Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.43% first-year return on $178k initial cash invested.
-8.43%
Cash On Cash
4.73%
Cap Rate
0.75
DSCR
$5,752
Rent
-$1,248
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,752 income − $7,000 expenses = $1,248 out of pocket
Investment Breakdown
|
Purchase Price
$760k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$152k
Closing costs
1%
$7,602
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,752
Total Expenses
$7,000
Mortgage P&I
70%
$4,017
Property Taxes
13%
$756
Home Insurance
5%
$271
HOA
0%
$0
Property Management
12%
$690
CapEx
4%
$230
Vacancy
3%
$173
Maintenance
4%
$230
Other
11%
$633