Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.51% first-year return on $179k initial cash invested.
-8.51%
Cash On Cash
4.37%
Cap Rate
0.73
DSCR
$5,421
Rent
-$1,268
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,421 income − $6,689 expenses = $1,268 out of pocket
Investment Breakdown
|
Purchase Price
$766k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$153k
Closing costs
1%
$7,662
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,421
Total Expenses
$6,689
Mortgage P&I
71%
$3,840
Property Taxes
14%
$732
Home Insurance
5%
$273
HOA
0%
$0
Property Management
12%
$651
CapEx
4%
$217
Vacancy
3%
$163
Maintenance
4%
$217
Other
11%
$596