Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.36% first-year return on $181k initial cash invested.
-4.36%
Cash On Cash
5.23%
Cap Rate
0.89
DSCR
$5,646
Rent
-$656
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,646 income − $6,302 expenses = $656 out of pocket
Investment Breakdown
|
Purchase Price
$775k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$181k
Downpayment
20%
$155k
Closing costs
1%
$7,749
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,646
Total Expenses
$6,302
Mortgage P&I
67%
$3,808
Property Taxes
5%
$303
Home Insurance
5%
$271
HOA
0%
$0
Property Management
12%
$678
CapEx
4%
$226
Vacancy
3%
$169
Maintenance
4%
$226
Other
11%
$621