Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.75% first-year return on $181k initial cash invested.
-12.75%
Cash On Cash
3.37%
Cap Rate
0.55
DSCR
$3,880
Rent
-$1,923
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,880 income − $5,803 expenses = $1,923 out of pocket
Investment Breakdown
|
Purchase Price
$776k
Downpayment
20.0%
Interest Rate
6.6%
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
$3,880
Total Expenses
$5,803
Mortgage P&I
102%
$3,949
Property Taxes
6%
$245
Home Insurance
7%
$290
HOA
0%
$0
Property Management
12%
$466
CapEx
4%
$155
Vacancy
3%
$116
Maintenance
4%
$155
Other
11%
$427