Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.03% first-year return on $183k initial cash invested.
-10.03%
Cash On Cash
4.89%
Cap Rate
0.71
DSCR
$6,051
Rent
-$1,528
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,051 income − $7,579 expenses = $1,528 out of pocket
Investment Breakdown
|
Purchase Price
$785k
Downpayment
20.0%
Interest Rate
7.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$183k
Downpayment
20%
$157k
Closing costs
1%
$7,845
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,051
Total Expenses
$7,579
Mortgage P&I
74%
$4,484
Property Taxes
13%
$781
Home Insurance
4%
$256
HOA
0%
$0
Property Management
12%
$726
CapEx
4%
$242
Vacancy
3%
$182
Maintenance
4%
$242
Other
11%
$666