Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.73% first-year return on $181k initial cash invested.
-6.73%
Cash On Cash
4.74%
Cap Rate
0.8
DSCR
$5,846
Rent
-$1,013
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,846 income − $6,859 expenses = $1,013 out of pocket
Investment Breakdown
|
Purchase Price
$774k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$181k
Downpayment
20%
$155k
Closing costs
1%
$7,740
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,846
Total Expenses
$6,859
Mortgage P&I
66%
$3,838
Property Taxes
13%
$762
Home Insurance
5%
$271
HOA
0%
$0
Property Management
12%
$702
CapEx
4%
$234
Vacancy
3%
$175
Maintenance
4%
$234
Other
11%
$643