Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.3% first-year return on $182k initial cash invested.
-7.3%
Cash On Cash
4.72%
Cap Rate
0.78
DSCR
$5,490
Rent
-$1,105
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,490 income − $6,595 expenses = $1,105 out of pocket
Investment Breakdown
|
Purchase Price
$779k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$182k
Downpayment
20%
$156k
Closing costs
1%
$7,790
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,490
Total Expenses
$6,595
Mortgage P&I
72%
$3,949
Property Taxes
9%
$505
Home Insurance
5%
$273
HOA
0%
$0
Property Management
12%
$659
CapEx
4%
$220
Vacancy
3%
$165
Maintenance
4%
$220
Other
11%
$604