Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.48% first-year return on $182k initial cash invested.
-12.48%
Cash On Cash
3.55%
Cap Rate
0.58
DSCR
$5,061
Rent
-$1,889
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,061 income − $6,950 expenses = $1,889 out of pocket
Investment Breakdown
|
Purchase Price
$779k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$182k
Downpayment
20%
$156k
Closing costs
1%
$7,790
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,061
Total Expenses
$6,950
Mortgage P&I
79%
$3,993
Property Taxes
15%
$783
Home Insurance
6%
$294
HOA
3%
$160
Property Management
12%
$607
CapEx
4%
$202
Vacancy
3%
$152
Maintenance
4%
$202
Other
11%
$557