Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.04% first-year return on $183k initial cash invested.
-13.04%
Cash On Cash
3.64%
Cap Rate
0.57
DSCR
$4,671
Rent
-$1,992
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,671 income − $6,663 expenses = $1,992 out of pocket
Investment Breakdown
|
Purchase Price
$787k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$183k
Downpayment
20%
$157k
Closing costs
1%
$7,872
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,671
Total Expenses
$6,663
Mortgage P&I
90%
$4,196
Property Taxes
13%
$598
Home Insurance
6%
$280
HOA
0%
$0
Property Management
12%
$561
CapEx
4%
$187
Vacancy
3%
$140
Maintenance
4%
$187
Other
11%
$514