Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.12% first-year return on $182k initial cash invested.
-1.12%
Cash On Cash
6.11%
Cap Rate
1.04
DSCR
$8,056
Rent
-$169
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,056 income − $8,225 expenses = $169 out of pocket
Investment Breakdown
|
Purchase Price
$779k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$182k
Downpayment
20%
$156k
Closing costs
1%
$7,792
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,056
Total Expenses
$8,225
Mortgage P&I
47%
$3,814
Property Taxes
13%
$1,035
Home Insurance
4%
$294
HOA
4%
$343
Property Management
12%
$967
CapEx
4%
$322
Vacancy
3%
$242
Maintenance
4%
$322
Other
11%
$886