Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.53% first-year return on $181k initial cash invested.
-9.53%
Cash On Cash
4.73%
Cap Rate
0.72
DSCR
$6,513
Rent
-$1,434
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,513 income − $7,947 expenses = $1,434 out of pocket
Investment Breakdown
|
Purchase Price
$775k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$181k
Downpayment
20%
$155k
Closing costs
1%
$7,745
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,513
Total Expenses
$7,947
Mortgage P&I
65%
$4,228
Property Taxes
19%
$1,233
Home Insurance
4%
$271
HOA
0%
$0
Property Management
12%
$782
CapEx
4%
$261
Vacancy
3%
$195
Maintenance
4%
$261
Other
11%
$716