Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.13% first-year return on $183k initial cash invested.
-9.13%
Cash On Cash
4.24%
Cap Rate
0.7
DSCR
$5,004
Rent
-$1,393
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,004 income − $6,397 expenses = $1,393 out of pocket
Investment Breakdown
|
Purchase Price
$787k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$183k
Downpayment
20%
$157k
Closing costs
1%
$7,865
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,004
Total Expenses
$6,397
Mortgage P&I
79%
$3,969
Property Taxes
9%
$462
Home Insurance
5%
$266
HOA
0%
$0
Property Management
12%
$600
CapEx
4%
$200
Vacancy
3%
$150
Maintenance
4%
$200
Other
11%
$550