Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.38% first-year return on $181k initial cash invested.
-13.38%
Cash On Cash
3.84%
Cap Rate
0.58
DSCR
$5,997
Rent
-$2,021
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,997 income − $8,018 expenses = $2,021 out of pocket
Investment Breakdown
|
Purchase Price
$777k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$181k
Downpayment
20%
$155k
Closing costs
1%
$7,774
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,997
Total Expenses
$8,018
Mortgage P&I
71%
$4,269
Property Taxes
20%
$1,179
Home Insurance
5%
$280
HOA
4%
$250
Property Management
12%
$720
CapEx
4%
$240
Vacancy
3%
$180
Maintenance
4%
$240
Other
11%
$660