Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.38% first-year return on $183k initial cash invested.
-11.38%
Cash On Cash
3.66%
Cap Rate
0.61
DSCR
$4,646
Rent
-$1,731
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,646 income − $6,377 expenses = $1,731 out of pocket
Investment Breakdown
|
Purchase Price
$784k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$183k
Downpayment
20%
$157k
Closing costs
1%
$7,837
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,646
Total Expenses
$6,377
Mortgage P&I
85%
$3,933
Property Taxes
12%
$546
Home Insurance
6%
$278
HOA
1%
$40
Property Management
12%
$558
CapEx
4%
$186
Vacancy
3%
$139
Maintenance
4%
$186
Other
11%
$511