Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.01% first-year return on $182k initial cash invested.
-16.01%
Cash On Cash
2.56%
Cap Rate
0.42
DSCR
$3,314
Rent
-$2,423
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,314 income − $5,737 expenses = $2,423 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
$3,314
Total Expenses
$5,737
Mortgage P&I
119%
$3,955
Property Taxes
12%
$381
Home Insurance
8%
$273
HOA
0%
$0
Property Management
12%
$398
CapEx
4%
$133
Vacancy
3%
$99
Maintenance
4%
$133
Other
11%
$365