Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.26% first-year return on $182k initial cash invested.
-4.26%
Cash On Cash
5.33%
Cap Rate
0.9
DSCR
$6,230
Rent
-$647
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,230 income − $6,877 expenses = $647 out of pocket
Investment Breakdown
|
Purchase Price
$782k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$182k
Downpayment
20%
$156k
Closing costs
1%
$7,815
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,230
Total Expenses
$6,877
Mortgage P&I
62%
$3,872
Property Taxes
10%
$603
Home Insurance
5%
$284
HOA
0%
$0
Property Management
12%
$748
CapEx
4%
$249
Vacancy
3%
$187
Maintenance
4%
$249
Other
11%
$685