Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.65% first-year return on $183k initial cash invested.
-11.65%
Cash On Cash
3.43%
Cap Rate
0.59
DSCR
$4,590
Rent
-$1,776
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,590 income − $6,366 expenses = $1,776 out of pocket
Investment Breakdown
|
Purchase Price
$786k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$183k
Downpayment
20%
$157k
Closing costs
1%
$7,857
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,590
Total Expenses
$6,366
Mortgage P&I
84%
$3,837
Property Taxes
9%
$406
Home Insurance
6%
$266
HOA
6%
$295
Property Management
12%
$551
CapEx
4%
$184
Vacancy
3%
$138
Maintenance
4%
$184
Other
11%
$505