Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.96% first-year return on $183k initial cash invested.
-9.96%
Cash On Cash
4.08%
Cap Rate
0.68
DSCR
$6,250
Rent
-$1,517
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,250 income − $7,767 expenses = $1,517 out of pocket
Investment Breakdown
|
Purchase Price
$785k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$183k
Downpayment
20%
$157k
Closing costs
1%
$7,847
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,250
Total Expenses
$7,767
Mortgage P&I
63%
$3,932
Property Taxes
7%
$440
Home Insurance
5%
$289
HOA
16%
$980
Property Management
12%
$750
CapEx
4%
$250
Vacancy
3%
$188
Maintenance
4%
$250
Other
11%
$688