Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.61% first-year return on $179k initial cash invested.
-5.61%
Cash On Cash
5.06%
Cap Rate
0.84
DSCR
$5,786
Rent
-$835
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,786 income − $6,621 expenses = $835 out of pocket
Investment Breakdown
|
Purchase Price
$765k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$153k
Closing costs
1%
$7,646
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,786
Total Expenses
$6,621
Mortgage P&I
66%
$3,831
Property Taxes
9%
$548
Home Insurance
5%
$276
HOA
0%
$0
Property Management
12%
$694
CapEx
4%
$231
Vacancy
3%
$174
Maintenance
4%
$231
Other
11%
$636