Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.81% first-year return on $183k initial cash invested.
-8.81%
Cash On Cash
4.23%
Cap Rate
0.71
DSCR
$4,958
Rent
-$1,340
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,958 income − $6,298 expenses = $1,340 out of pocket
Investment Breakdown
|
Purchase Price
$783k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$183k
Downpayment
20%
$157k
Closing costs
1%
$7,834
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,958
Total Expenses
$6,298
Mortgage P&I
79%
$3,901
Property Taxes
9%
$436
Home Insurance
6%
$276
HOA
0%
$0
Property Management
12%
$595
CapEx
4%
$198
Vacancy
3%
$149
Maintenance
4%
$198
Other
11%
$545