Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.73% first-year return on $181k initial cash invested.
-8.73%
Cash On Cash
4.46%
Cap Rate
0.73
DSCR
$5,544
Rent
-$1,315
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,544 income − $6,859 expenses = $1,315 out of pocket
Investment Breakdown
|
Purchase Price
$775k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$181k
Downpayment
20%
$155k
Closing costs
1%
$7,752
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,544
Total Expenses
$6,859
Mortgage P&I
72%
$3,975
Property Taxes
13%
$719
Home Insurance
5%
$280
HOA
0%
$0
Property Management
12%
$665
CapEx
4%
$222
Vacancy
3%
$166
Maintenance
4%
$222
Other
11%
$610