Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.59% first-year return on $181k initial cash invested.
-9.59%
Cash On Cash
3.96%
Cap Rate
0.67
DSCR
$4,524
Rent
-$1,443
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,524 income − $5,967 expenses = $1,443 out of pocket
Investment Breakdown
|
Purchase Price
$774k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$181k
Downpayment
20%
$155k
Closing costs
1%
$7,741
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,524
Total Expenses
$5,967
Mortgage P&I
84%
$3,815
Property Taxes
7%
$323
Home Insurance
6%
$290
HOA
0%
$0
Property Management
12%
$543
CapEx
4%
$181
Vacancy
3%
$136
Maintenance
4%
$181
Other
11%
$498