Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.49% first-year return on $181k initial cash invested.
-13.49%
Cash On Cash
3.08%
Cap Rate
0.52
DSCR
$4,464
Rent
-$2,029
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,464 income − $6,493 expenses = $2,029 out of pocket
Investment Breakdown
|
Purchase Price
$774k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$181k
Downpayment
20%
$155k
Closing costs
1%
$7,739
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,464
Total Expenses
$6,493
Mortgage P&I
86%
$3,834
Property Taxes
19%
$855
Home Insurance
6%
$285
HOA
0%
$0
Property Management
12%
$536
CapEx
4%
$179
Vacancy
3%
$134
Maintenance
4%
$179
Other
11%
$491