Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.92% first-year return on $178k initial cash invested.
-4.92%
Cash On Cash
5.42%
Cap Rate
0.88
DSCR
$6,320
Rent
-$728
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,320 income − $7,048 expenses = $728 out of pocket
Investment Breakdown
|
Purchase Price
$760k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$152k
Closing costs
1%
$7,603
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,320
Total Expenses
$7,048
Mortgage P&I
62%
$3,907
Property Taxes
12%
$730
Home Insurance
4%
$262
HOA
0%
$0
Property Management
12%
$758
CapEx
4%
$253
Vacancy
3%
$190
Maintenance
4%
$253
Other
11%
$695