Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.89% first-year return on $182k initial cash invested.
-19.89%
Cash On Cash
2.04%
Cap Rate
0.31
DSCR
$2,895
Rent
-$3,010
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,895 income − $5,905 expenses = $3,010 out of pocket
Investment Breakdown
|
Purchase Price
$779k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$182k
Downpayment
20%
$156k
Closing costs
1%
$7,790
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,895
Total Expenses
$5,905
Mortgage P&I
146%
$4,216
Property Taxes
15%
$432
Home Insurance
9%
$273
HOA
0%
$0
Property Management
12%
$347
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$318