Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.67% first-year return on $183k initial cash invested.
-11.67%
Cash On Cash
3.53%
Cap Rate
0.59
DSCR
$4,626
Rent
-$1,783
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,626 income − $6,409 expenses = $1,783 out of pocket
Investment Breakdown
|
Purchase Price
$787k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$183k
Downpayment
20%
$157k
Closing costs
1%
$7,872
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,626
Total Expenses
$6,409
Mortgage P&I
85%
$3,913
Property Taxes
13%
$609
Home Insurance
6%
$280
HOA
1%
$34
Property Management
12%
$555
CapEx
4%
$185
Vacancy
3%
$139
Maintenance
4%
$185
Other
11%
$509