Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.21% first-year return on $182k initial cash invested.
-11.21%
Cash On Cash
3.99%
Cap Rate
0.64
DSCR
$5,260
Rent
-$1,696
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,260 income − $6,956 expenses = $1,696 out of pocket
Investment Breakdown
|
Purchase Price
$779k
Downpayment
20.0%
Interest Rate
6.8%
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
$5,260
Total Expenses
$6,956
Mortgage P&I
78%
$4,079
Property Taxes
13%
$692
Home Insurance
5%
$273
HOA
2%
$124
Property Management
12%
$631
CapEx
4%
$210
Vacancy
3%
$158
Maintenance
4%
$210
Other
11%
$579