Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.05% first-year return on $178k initial cash invested.
-4.05%
Cash On Cash
5.45%
Cap Rate
0.9
DSCR
$5,874
Rent
-$601
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,874 income − $6,475 expenses = $601 out of pocket
Investment Breakdown
|
Purchase Price
$762k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$152k
Closing costs
1%
$7,617
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,874
Total Expenses
$6,475
Mortgage P&I
65%
$3,826
Property Taxes
6%
$354
Home Insurance
5%
$298
HOA
0%
$0
Property Management
12%
$705
CapEx
4%
$235
Vacancy
3%
$176
Maintenance
4%
$235
Other
11%
$646