Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.9% first-year return on $181k initial cash invested.
-15.9%
Cash On Cash
2.54%
Cap Rate
0.42
DSCR
$3,716
Rent
-$2,393
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,716 income − $6,109 expenses = $2,393 out of pocket
Investment Breakdown
|
Purchase Price
$775k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$181k
Downpayment
20%
$155k
Closing costs
1%
$7,745
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,716
Total Expenses
$6,109
Mortgage P&I
105%
$3,885
Property Taxes
18%
$681
Home Insurance
8%
$279
HOA
0%
$0
Property Management
12%
$446
CapEx
4%
$149
Vacancy
3%
$111
Maintenance
4%
$149
Other
11%
$409