Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.79% first-year return on $181k initial cash invested.
-15.79%
Cash On Cash
3.18%
Cap Rate
0.48
DSCR
$4,408
Rent
-$2,386
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,408 income − $6,794 expenses = $2,386 out of pocket
Investment Breakdown
|
Purchase Price
$778k
Downpayment
20.0%
Interest Rate
7.3%
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
$4,408
Total Expenses
$6,794
Mortgage P&I
97%
$4,269
Property Taxes
17%
$747
Home Insurance
6%
$280
HOA
0%
$0
Property Management
12%
$529
CapEx
4%
$176
Vacancy
3%
$132
Maintenance
4%
$176
Other
11%
$485