Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.3% first-year return on $182k initial cash invested.
-3.3%
Cash On Cash
5.69%
Cap Rate
0.94
DSCR
$6,434
Rent
-$501
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,434 income − $6,935 expenses = $501 out of pocket
Investment Breakdown
|
Purchase Price
$783k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$182k
Downpayment
20%
$157k
Closing costs
1%
$7,829
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,434
Total Expenses
$6,935
Mortgage P&I
62%
$3,959
Property Taxes
8%
$510
Home Insurance
4%
$279
HOA
0%
$0
Property Management
12%
$772
CapEx
4%
$257
Vacancy
3%
$193
Maintenance
4%
$257
Other
11%
$708