Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.45% first-year return on $182k initial cash invested.
-8.45%
Cash On Cash
4.41%
Cap Rate
0.73
DSCR
$5,584
Rent
-$1,281
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,584 income − $6,865 expenses = $1,281 out of pocket
Investment Breakdown
|
Purchase Price
$780k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$182k
Downpayment
20%
$156k
Closing costs
1%
$7,801
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,584
Total Expenses
$6,865
Mortgage P&I
70%
$3,924
Property Taxes
14%
$763
Home Insurance
5%
$280
HOA
0%
$0
Property Management
12%
$670
CapEx
4%
$223
Vacancy
3%
$168
Maintenance
4%
$223
Other
11%
$614