Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.71% first-year return on $183k initial cash invested.
-11.71%
Cash On Cash
4.46%
Cap Rate
0.66
DSCR
$6,254
Rent
-$1,788
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,254 income − $8,042 expenses = $1,788 out of pocket
Investment Breakdown
|
Purchase Price
$787k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$183k
Downpayment
20%
$157k
Closing costs
1%
$7,869
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,254
Total Expenses
$8,042
Mortgage P&I
71%
$4,460
Property Taxes
14%
$847
Home Insurance
5%
$304
HOA
5%
$305
Property Management
12%
$750
CapEx
4%
$250
Vacancy
3%
$188
Maintenance
4%
$250
Other
11%
$688