Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.13% first-year return on $182k initial cash invested.
-16.13%
Cash On Cash
2.38%
Cap Rate
0.4
DSCR
$2,738
Rent
-$2,445
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,738 income − $5,183 expenses = $2,445 out of pocket
Investment Breakdown
|
Purchase Price
$780k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$182k
Downpayment
20%
$156k
Closing costs
1%
$7,803
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,738
Total Expenses
$5,183
Mortgage P&I
142%
$3,883
Property Taxes
3%
$80
Home Insurance
11%
$288
HOA
0%
$0
Property Management
12%
$329
CapEx
4%
$110
Vacancy
3%
$82
Maintenance
4%
$110
Other
11%
$301