Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.92% first-year return on $181k initial cash invested.
-13.92%
Cash On Cash
3.01%
Cap Rate
0.5
DSCR
$4,431
Rent
-$2,098
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,431 income − $6,529 expenses = $2,098 out of pocket
Investment Breakdown
|
Purchase Price
$776k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$181k
Downpayment
20%
$155k
Closing costs
1%
$7,756
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,431
Total Expenses
$6,529
Mortgage P&I
87%
$3,865
Property Taxes
20%
$883
Home Insurance
6%
$275
HOA
0%
$0
Property Management
12%
$532
CapEx
4%
$177
Vacancy
3%
$133
Maintenance
4%
$177
Other
11%
$487