Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.51% first-year return on $183k initial cash invested.
-8.51%
Cash On Cash
4.37%
Cap Rate
0.73
DSCR
$5,554
Rent
-$1,301
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,554 income − $6,855 expenses = $1,301 out of pocket
Investment Breakdown
|
Purchase Price
$788k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$183k
Downpayment
20%
$158k
Closing costs
1%
$7,877
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,554
Total Expenses
$6,855
Mortgage P&I
71%
$3,950
Property Taxes
13%
$737
Home Insurance
5%
$280
HOA
0%
$0
Property Management
12%
$666
CapEx
4%
$222
Vacancy
3%
$167
Maintenance
4%
$222
Other
11%
$611