Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.1% first-year return on $182k initial cash invested.
-11.1%
Cash On Cash
3.51%
Cap Rate
0.6
DSCR
$4,574
Rent
-$1,680
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,574 income − $6,254 expenses = $1,680 out of pocket
Investment Breakdown
|
Purchase Price
$779k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$182k
Downpayment
20%
$156k
Closing costs
1%
$7,788
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,574
Total Expenses
$6,254
Mortgage P&I
83%
$3,775
Property Taxes
11%
$509
Home Insurance
6%
$271
HOA
3%
$144
Property Management
12%
$549
CapEx
4%
$183
Vacancy
3%
$137
Maintenance
4%
$183
Other
11%
$503