Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.69% first-year return on $177k initial cash invested.
-6.69%
Cash On Cash
4.76%
Cap Rate
0.8
DSCR
$5,382
Rent
-$984
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,382 income − $6,366 expenses = $984 out of pocket
Investment Breakdown
|
Purchase Price
$755k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$151k
Closing costs
1%
$7,549
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,382
Total Expenses
$6,366
Mortgage P&I
70%
$3,762
Property Taxes
10%
$530
Home Insurance
5%
$245
HOA
0%
$0
Property Management
12%
$646
CapEx
4%
$215
Vacancy
3%
$161
Maintenance
4%
$215
Other
11%
$592