Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.68% first-year return on $182k initial cash invested.
-15.68%
Cash On Cash
2.59%
Cap Rate
0.43
DSCR
$3,651
Rent
-$2,384
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,651 income − $6,035 expenses = $2,384 out of pocket
Investment Breakdown
|
Purchase Price
$783k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$182k
Downpayment
20%
$157k
Closing costs
1%
$7,831
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,651
Total Expenses
$6,035
Mortgage P&I
108%
$3,931
Property Taxes
8%
$302
Home Insurance
15%
$560
HOA
0%
$0
Property Management
12%
$438
CapEx
4%
$146
Vacancy
3%
$110
Maintenance
4%
$146
Other
11%
$402