Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.27% first-year return on $181k initial cash invested.
-16.27%
Cash On Cash
2.37%
Cap Rate
0.4
DSCR
$2,828
Rent
-$2,459
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,828 income − $5,287 expenses = $2,459 out of pocket
Investment Breakdown
|
Purchase Price
$778k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$181k
Downpayment
20%
$156k
Closing costs
1%
$7,780
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,828
Total Expenses
$5,287
Mortgage P&I
137%
$3,884
Property Taxes
6%
$162
Home Insurance
10%
$280
HOA
0%
$0
Property Management
12%
$339
CapEx
4%
$113
Vacancy
3%
$85
Maintenance
4%
$113
Other
11%
$311