Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.32% first-year return on $183k initial cash invested.
-11.32%
Cash On Cash
3.62%
Cap Rate
0.61
DSCR
$4,814
Rent
-$1,724
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,814 income − $6,538 expenses = $1,724 out of pocket
Investment Breakdown
|
Purchase Price
$785k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$183k
Downpayment
20%
$157k
Closing costs
1%
$7,849
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,814
Total Expenses
$6,538
Mortgage P&I
81%
$3,897
Property Taxes
15%
$728
Home Insurance
6%
$275
HOA
0%
$0
Property Management
12%
$578
CapEx
4%
$193
Vacancy
3%
$144
Maintenance
4%
$193
Other
11%
$530