Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.47% first-year return on $181k initial cash invested.
-7.47%
Cash On Cash
4.94%
Cap Rate
0.78
DSCR
$5,320
Rent
-$1,127
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,320 income − $6,447 expenses = $1,127 out of pocket
Investment Breakdown
|
Purchase Price
$776k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$181k
Downpayment
20%
$155k
Closing costs
1%
$7,759
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,320
Total Expenses
$6,447
Mortgage P&I
77%
$4,108
Property Taxes
4%
$209
Home Insurance
5%
$278
HOA
1%
$43
Property Management
12%
$638
CapEx
4%
$213
Vacancy
3%
$160
Maintenance
4%
$213
Other
11%
$585