Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.71% first-year return on $182k initial cash invested.
-7.71%
Cash On Cash
4.55%
Cap Rate
0.76
DSCR
$5,448
Rent
-$1,167
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,448 income − $6,615 expenses = $1,167 out of pocket
Investment Breakdown
|
Purchase Price
$779k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$182k
Downpayment
20%
$156k
Closing costs
1%
$7,790
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,448
Total Expenses
$6,615
Mortgage P&I
72%
$3,901
Property Taxes
11%
$589
Home Insurance
5%
$273
HOA
0%
$0
Property Management
12%
$654
CapEx
4%
$218
Vacancy
3%
$163
Maintenance
4%
$218
Other
11%
$599