Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.86% first-year return on $183k initial cash invested.
-8.86%
Cash On Cash
4.45%
Cap Rate
0.72
DSCR
$5,624
Rent
-$1,349
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,624 income − $6,973 expenses = $1,349 out of pocket
Investment Breakdown
|
Purchase Price
$785k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$183k
Downpayment
20%
$157k
Closing costs
1%
$7,848
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,624
Total Expenses
$6,973
Mortgage P&I
72%
$4,033
Property Taxes
13%
$747
Home Insurance
5%
$280
HOA
0%
$0
Property Management
12%
$675
CapEx
4%
$225
Vacancy
3%
$169
Maintenance
4%
$225
Other
11%
$619