Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.21% first-year return on $182k initial cash invested.
-9.21%
Cash On Cash
4.26%
Cap Rate
0.7
DSCR
$5,178
Rent
-$1,400
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,178 income − $6,578 expenses = $1,400 out of pocket
Investment Breakdown
|
Purchase Price
$783k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$182k
Downpayment
20%
$157k
Closing costs
1%
$7,826
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,178
Total Expenses
$6,578
Mortgage P&I
77%
$3,968
Property Taxes
11%
$570
Home Insurance
5%
$280
HOA
0%
$0
Property Management
12%
$621
CapEx
4%
$207
Vacancy
3%
$155
Maintenance
4%
$207
Other
11%
$570