Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.78% first-year return on $182k initial cash invested.
-5.78%
Cash On Cash
4.93%
Cap Rate
0.83
DSCR
$5,577
Rent
-$879
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,577 income − $6,456 expenses = $879 out of pocket
Investment Breakdown
|
Purchase Price
$783k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$182k
Downpayment
20%
$157k
Closing costs
1%
$7,827
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,577
Total Expenses
$6,456
Mortgage P&I
69%
$3,874
Property Taxes
7%
$407
Home Insurance
5%
$280
HOA
0%
$0
Property Management
12%
$669
CapEx
4%
$223
Vacancy
3%
$167
Maintenance
4%
$223
Other
11%
$613