Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.47% first-year return on $183k initial cash invested.
-21.47%
Cash On Cash
1.28%
Cap Rate
0.21
DSCR
$2,804
Rent
-$3,271
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,804 income − $6,075 expenses = $3,271 out of pocket
Investment Breakdown
|
Purchase Price
$785k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$183k
Downpayment
20%
$157k
Closing costs
1%
$7,850
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,804
Total Expenses
$6,075
Mortgage P&I
143%
$3,998
Property Taxes
30%
$850
Home Insurance
10%
$275
HOA
0%
$0
Property Management
12%
$336
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$308