Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.98% first-year return on $182k initial cash invested.
-12.98%
Cash On Cash
3.15%
Cap Rate
0.53
DSCR
$3,747
Rent
-$1,973
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,747 income − $5,720 expenses = $1,973 out of pocket
Investment Breakdown
|
Purchase Price
$783k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$182k
Downpayment
20%
$157k
Closing costs
1%
$7,827
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,747
Total Expenses
$5,720
Mortgage P&I
104%
$3,879
Property Taxes
7%
$261
Home Insurance
8%
$306
HOA
0%
$0
Property Management
12%
$450
CapEx
4%
$150
Vacancy
3%
$112
Maintenance
4%
$150
Other
11%
$412