Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.68% first-year return on $182k initial cash invested.
-11.68%
Cash On Cash
3.56%
Cap Rate
0.6
DSCR
$5,294
Rent
-$1,767
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,294 income − $7,061 expenses = $1,767 out of pocket
Investment Breakdown
|
Purchase Price
$779k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$182k
Downpayment
20%
$156k
Closing costs
1%
$7,786
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,294
Total Expenses
$7,061
Mortgage P&I
73%
$3,865
Property Taxes
14%
$747
Home Insurance
5%
$287
HOA
7%
$362
Property Management
12%
$635
CapEx
4%
$212
Vacancy
3%
$159
Maintenance
4%
$212
Other
11%
$582