Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.26% first-year return on $182k initial cash invested.
-13.26%
Cash On Cash
3.71%
Cap Rate
0.57
DSCR
$4,716
Rent
-$2,009
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,716 income − $6,725 expenses = $2,009 out of pocket
Investment Breakdown
|
Purchase Price
$780k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$182k
Downpayment
20%
$156k
Closing costs
1%
$7,798
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,716
Total Expenses
$6,725
Mortgage P&I
90%
$4,234
Property Taxes
12%
$589
Home Insurance
6%
$298
HOA
0%
$0
Property Management
12%
$566
CapEx
4%
$189
Vacancy
3%
$141
Maintenance
4%
$189
Other
11%
$519