Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.46% first-year return on $182k initial cash invested.
-10.46%
Cash On Cash
3.79%
Cap Rate
0.64
DSCR
$4,688
Rent
-$1,590
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,688 income − $6,278 expenses = $1,590 out of pocket
Investment Breakdown
|
Purchase Price
$783k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$182k
Downpayment
20%
$157k
Closing costs
1%
$7,825
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,688
Total Expenses
$6,278
Mortgage P&I
83%
$3,875
Property Taxes
11%
$527
Home Insurance
6%
$280
HOA
0%
$0
Property Management
12%
$563
CapEx
4%
$188
Vacancy
3%
$141
Maintenance
4%
$188
Other
11%
$516