Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.17% first-year return on $182k initial cash invested.
-15.17%
Cash On Cash
3.05%
Cap Rate
0.48
DSCR
$4,294
Rent
-$2,300
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,294 income − $6,594 expenses = $2,300 out of pocket
Investment Breakdown
|
Purchase Price
$780k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$182k
Downpayment
20%
$156k
Closing costs
1%
$7,804
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,294
Total Expenses
$6,594
Mortgage P&I
96%
$4,114
Property Taxes
17%
$742
Home Insurance
6%
$278
HOA
0%
$0
Property Management
12%
$515
CapEx
4%
$172
Vacancy
3%
$129
Maintenance
4%
$172
Other
11%
$472