Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.72% first-year return on $182k initial cash invested.
-7.72%
Cash On Cash
4.56%
Cap Rate
0.76
DSCR
$5,538
Rent
-$1,170
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,538 income − $6,708 expenses = $1,170 out of pocket
Investment Breakdown
|
Purchase Price
$781k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$182k
Downpayment
20%
$156k
Closing costs
1%
$7,806
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,538
Total Expenses
$6,708
Mortgage P&I
71%
$3,916
Property Taxes
11%
$628
Home Insurance
5%
$280
HOA
0%
$0
Property Management
12%
$665
CapEx
4%
$222
Vacancy
3%
$166
Maintenance
4%
$222
Other
11%
$609