Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.33% first-year return on $182k initial cash invested.
-5.33%
Cash On Cash
5.04%
Cap Rate
0.85
DSCR
$5,692
Rent
-$809
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,692 income − $6,501 expenses = $809 out of pocket
Investment Breakdown
|
Purchase Price
$781k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$182k
Downpayment
20%
$156k
Closing costs
1%
$7,813
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,692
Total Expenses
$6,501
Mortgage P&I
68%
$3,862
Property Taxes
7%
$376
Home Insurance
5%
$280
HOA
1%
$47
Property Management
12%
$683
CapEx
4%
$228
Vacancy
3%
$171
Maintenance
4%
$228
Other
11%
$626