Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.1% first-year return on $182k initial cash invested.
-11.1%
Cash On Cash
3.49%
Cap Rate
0.6
DSCR
$3,898
Rent
-$1,682
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,898 income − $5,580 expenses = $1,682 out of pocket
Investment Breakdown
|
Purchase Price
$780k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$182k
Downpayment
20%
$156k
Closing costs
1%
$7,798
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,898
Total Expenses
$5,580
Mortgage P&I
97%
$3,796
Property Taxes
5%
$192
Home Insurance
7%
$266
HOA
0%
$0
Property Management
12%
$468
CapEx
4%
$156
Vacancy
3%
$117
Maintenance
4%
$156
Other
11%
$429