Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.26% first-year return on $183k initial cash invested.
-11.26%
Cash On Cash
3.54%
Cap Rate
0.6
DSCR
$4,353
Rent
-$1,714
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,353 income − $6,067 expenses = $1,714 out of pocket
Investment Breakdown
|
Purchase Price
$784k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$183k
Downpayment
20%
$157k
Closing costs
1%
$7,839
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,353
Total Expenses
$6,067
Mortgage P&I
88%
$3,852
Property Taxes
10%
$455
Home Insurance
6%
$280
HOA
0%
$0
Property Management
12%
$522
CapEx
4%
$174
Vacancy
3%
$131
Maintenance
4%
$174
Other
11%
$479