Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.9% first-year return on $182k initial cash invested.
-7.9%
Cash On Cash
4.48%
Cap Rate
0.75
DSCR
$5,410
Rent
-$1,195
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,410 income − $6,605 expenses = $1,195 out of pocket
Investment Breakdown
|
Purchase Price
$779k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$182k
Downpayment
20%
$156k
Closing costs
1%
$7,791
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,410
Total Expenses
$6,605
Mortgage P&I
72%
$3,888
Property Taxes
10%
$523
Home Insurance
5%
$276
HOA
1%
$80
Property Management
12%
$649
CapEx
4%
$216
Vacancy
3%
$162
Maintenance
4%
$216
Other
11%
$595