Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.07% first-year return on $183k initial cash invested.
-15.07%
Cash On Cash
2.89%
Cap Rate
0.47
DSCR
$5,018
Rent
-$2,304
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,018 income − $7,322 expenses = $2,304 out of pocket
Investment Breakdown
|
Purchase Price
$788k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$183k
Downpayment
20%
$158k
Closing costs
1%
$7,879
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,018
Total Expenses
$7,322
Mortgage P&I
80%
$4,001
Property Taxes
23%
$1,170
Home Insurance
9%
$444
HOA
0%
$0
Property Management
12%
$602
CapEx
4%
$201
Vacancy
3%
$151
Maintenance
4%
$201
Other
11%
$552