Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.85% first-year return on $182k initial cash invested.
-11.85%
Cash On Cash
3.64%
Cap Rate
0.59
DSCR
$4,294
Rent
-$1,797
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,294 income − $6,091 expenses = $1,797 out of pocket
Investment Breakdown
|
Purchase Price
$781k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$182k
Downpayment
20%
$156k
Closing costs
1%
$7,806
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,294
Total Expenses
$6,091
Mortgage P&I
93%
$3,995
Property Taxes
8%
$356
Home Insurance
7%
$280
HOA
0%
$0
Property Management
12%
$515
CapEx
4%
$172
Vacancy
3%
$129
Maintenance
4%
$172
Other
11%
$472