Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.86% first-year return on $181k initial cash invested.
-15.86%
Cash On Cash
3%
Cap Rate
0.47
DSCR
$4,342
Rent
-$2,388
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,342 income − $6,730 expenses = $2,388 out of pocket
Investment Breakdown
|
Purchase Price
$775k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$181k
Downpayment
20%
$155k
Closing costs
1%
$7,748
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,342
Total Expenses
$6,730
Mortgage P&I
96%
$4,151
Property Taxes
19%
$822
Home Insurance
6%
$280
HOA
0%
$0
Property Management
12%
$521
CapEx
4%
$174
Vacancy
3%
$130
Maintenance
4%
$174
Other
11%
$478