Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.59% first-year return on $182k initial cash invested.
-6.59%
Cash On Cash
4.83%
Cap Rate
0.81
DSCR
$6,206
Rent
-$1,001
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,206 income − $7,207 expenses = $1,001 out of pocket
Investment Breakdown
|
Purchase Price
$782k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$182k
Downpayment
20%
$156k
Closing costs
1%
$7,819
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,206
Total Expenses
$7,207
Mortgage P&I
63%
$3,899
Property Taxes
14%
$900
Home Insurance
5%
$298
HOA
0%
$0
Property Management
12%
$745
CapEx
4%
$248
Vacancy
3%
$186
Maintenance
4%
$248
Other
11%
$683