Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.33% first-year return on $181k initial cash invested.
-9.33%
Cash On Cash
4.19%
Cap Rate
0.69
DSCR
$4,776
Rent
-$1,406
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,776 income − $6,182 expenses = $1,406 out of pocket
Investment Breakdown
|
Purchase Price
$776k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$181k
Downpayment
20%
$155k
Closing costs
1%
$7,758
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,776
Total Expenses
$6,182
Mortgage P&I
82%
$3,923
Property Taxes
6%
$295
Home Insurance
7%
$341
HOA
0%
$0
Property Management
12%
$573
CapEx
4%
$191
Vacancy
3%
$143
Maintenance
4%
$191
Other
11%
$525