Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.58% first-year return on $183k initial cash invested.
-12.58%
Cash On Cash
3.88%
Cap Rate
0.6
DSCR
$5,499
Rent
-$1,922
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,499 income − $7,421 expenses = $1,922 out of pocket
Investment Breakdown
|
Purchase Price
$787k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$183k
Downpayment
20%
$157k
Closing costs
1%
$7,870
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,499
Total Expenses
$7,421
Mortgage P&I
77%
$4,246
Property Taxes
13%
$695
Home Insurance
5%
$275
HOA
6%
$335
Property Management
12%
$660
CapEx
4%
$220
Vacancy
3%
$165
Maintenance
4%
$220
Other
11%
$605