Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.99% first-year return on $182k initial cash invested.
-2.99%
Cash On Cash
5.69%
Cap Rate
0.94
DSCR
$5,878
Rent
-$454
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,878 income − $6,332 expenses = $454 out of pocket
Investment Breakdown
|
Purchase Price
$781k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$182k
Downpayment
20%
$156k
Closing costs
1%
$7,813
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,878
Total Expenses
$6,332
Mortgage P&I
67%
$3,921
Property Taxes
2%
$133
Home Insurance
5%
$280
HOA
0%
$0
Property Management
12%
$705
CapEx
4%
$235
Vacancy
3%
$176
Maintenance
4%
$235
Other
11%
$647