Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.24% first-year return on $183k initial cash invested.
-13.24%
Cash On Cash
3.11%
Cap Rate
0.53
DSCR
$4,554
Rent
-$2,023
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,554 income − $6,577 expenses = $2,023 out of pocket
Investment Breakdown
|
Purchase Price
$788k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$183k
Downpayment
20%
$158k
Closing costs
1%
$7,877
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,554
Total Expenses
$6,577
Mortgage P&I
85%
$3,885
Property Taxes
18%
$824
Home Insurance
6%
$280
HOA
1%
$40
Property Management
12%
$546
CapEx
4%
$182
Vacancy
3%
$137
Maintenance
4%
$182
Other
11%
$501