Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.88% first-year return on $181k initial cash invested.
-10.88%
Cash On Cash
3.89%
Cap Rate
0.63
DSCR
$4,186
Rent
-$1,644
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,186 income − $5,830 expenses = $1,644 out of pocket
Investment Breakdown
|
Purchase Price
$778k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$181k
Downpayment
20%
$156k
Closing costs
1%
$7,777
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,186
Total Expenses
$5,830
Mortgage P&I
95%
$3,996
Property Taxes
3%
$132
Home Insurance
7%
$280
HOA
0%
$0
Property Management
12%
$502
CapEx
4%
$167
Vacancy
3%
$126
Maintenance
4%
$167
Other
11%
$460