Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.03% first-year return on $182k initial cash invested.
-8.03%
Cash On Cash
4.5%
Cap Rate
0.74
DSCR
$5,222
Rent
-$1,219
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,222 income − $6,441 expenses = $1,219 out of pocket
Investment Breakdown
|
Purchase Price
$782k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$182k
Downpayment
20%
$156k
Closing costs
1%
$7,817
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,222
Total Expenses
$6,441
Mortgage P&I
75%
$3,942
Property Taxes
8%
$443
Home Insurance
5%
$280
HOA
0%
$0
Property Management
12%
$627
CapEx
4%
$209
Vacancy
3%
$157
Maintenance
4%
$209
Other
11%
$574