Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.91% first-year return on $182k initial cash invested.
-8.91%
Cash On Cash
4.35%
Cap Rate
0.72
DSCR
$5,642
Rent
-$1,352
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,642 income − $6,994 expenses = $1,352 out of pocket
Investment Breakdown
|
Purchase Price
$782k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$182k
Downpayment
20%
$156k
Closing costs
1%
$7,817
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,642
Total Expenses
$6,994
Mortgage P&I
70%
$3,961
Property Taxes
9%
$499
Home Insurance
5%
$300
HOA
6%
$315
Property Management
12%
$677
CapEx
4%
$226
Vacancy
3%
$169
Maintenance
4%
$226
Other
11%
$621