Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.96% first-year return on $182k initial cash invested.
-11.96%
Cash On Cash
3.57%
Cap Rate
0.59
DSCR
$5,054
Rent
-$1,809
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,054 income − $6,863 expenses = $1,809 out of pocket
Investment Breakdown
|
Purchase Price
$779k
Downpayment
20.0%
Interest Rate
6.5%
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
$5,054
Total Expenses
$6,863
Mortgage P&I
78%
$3,926
Property Taxes
19%
$939
Home Insurance
6%
$280
HOA
0%
$0
Property Management
12%
$606
CapEx
4%
$202
Vacancy
3%
$152
Maintenance
4%
$202
Other
11%
$556