Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.99% first-year return on $181k initial cash invested.
-10.99%
Cash On Cash
4.1%
Cap Rate
0.65
DSCR
$5,259
Rent
-$1,656
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,259 income − $6,915 expenses = $1,656 out of pocket
Investment Breakdown
|
Purchase Price
$775k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$181k
Downpayment
20%
$155k
Closing costs
1%
$7,750
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,259
Total Expenses
$6,915
Mortgage P&I
78%
$4,095
Property Taxes
14%
$762
Home Insurance
5%
$271
HOA
0%
$0
Property Management
12%
$631
CapEx
4%
$210
Vacancy
3%
$158
Maintenance
4%
$210
Other
11%
$578