Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.98% first-year return on $183k initial cash invested.
-8.98%
Cash On Cash
4.31%
Cap Rate
0.71
DSCR
$5,571
Rent
-$1,370
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,571 income − $6,941 expenses = $1,370 out of pocket
Investment Breakdown
|
Purchase Price
$787k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$183k
Downpayment
20%
$157k
Closing costs
1%
$7,865
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,571
Total Expenses
$6,941
Mortgage P&I
71%
$3,969
Property Taxes
13%
$731
Home Insurance
5%
$276
HOA
1%
$70
Property Management
12%
$669
CapEx
4%
$223
Vacancy
3%
$167
Maintenance
4%
$223
Other
11%
$613