Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.37% first-year return on $183k initial cash invested.
-15.37%
Cash On Cash
2.48%
Cap Rate
0.43
DSCR
$3,838
Rent
-$2,339
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,838 income − $6,177 expenses = $2,339 out of pocket
Investment Breakdown
|
Purchase Price
$784k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$183k
Downpayment
20%
$157k
Closing costs
1%
$7,840
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,838
Total Expenses
$6,177
Mortgage P&I
99%
$3,803
Property Taxes
21%
$788
Home Insurance
7%
$280
HOA
0%
$0
Property Management
12%
$461
CapEx
4%
$154
Vacancy
3%
$115
Maintenance
4%
$154
Other
11%
$422