Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.71% first-year return on $179k initial cash invested.
-1.71%
Cash On Cash
5.98%
Cap Rate
1.01
DSCR
$6,924
Rent
-$256
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,924 income − $7,180 expenses = $256 out of pocket
Investment Breakdown
|
Purchase Price
$768k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$154k
Closing costs
1%
$7,684
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,924
Total Expenses
$7,180
Mortgage P&I
55%
$3,807
Property Taxes
11%
$731
Home Insurance
4%
$287
HOA
0%
$0
Property Management
12%
$831
CapEx
4%
$277
Vacancy
3%
$208
Maintenance
4%
$277
Other
11%
$762