Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.8% first-year return on $183k initial cash invested.
-8.8%
Cash On Cash
4.33%
Cap Rate
0.72
DSCR
$5,966
Rent
-$1,343
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,966 income − $7,309 expenses = $1,343 out of pocket
Investment Breakdown
|
Purchase Price
$787k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$183k
Downpayment
20%
$157k
Closing costs
1%
$7,868
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,966
Total Expenses
$7,309
Mortgage P&I
66%
$3,941
Property Taxes
14%
$843
Home Insurance
5%
$271
HOA
4%
$225
Property Management
12%
$716
CapEx
4%
$239
Vacancy
3%
$179
Maintenance
4%
$239
Other
11%
$656