Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15% first-year return on $183k initial cash invested.
-15%
Cash On Cash
3.3%
Cap Rate
0.5
DSCR
$3,938
Rent
-$2,286
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,938 income − $6,224 expenses = $2,286 out of pocket
Investment Breakdown
|
Purchase Price
$785k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$183k
Downpayment
20%
$157k
Closing costs
1%
$7,850
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,938
Total Expenses
$6,224
Mortgage P&I
109%
$4,284
Property Taxes
8%
$325
Home Insurance
7%
$275
HOA
0%
$0
Property Management
12%
$473
CapEx
4%
$158
Vacancy
3%
$118
Maintenance
4%
$158
Other
11%
$433