Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.87% first-year return on $182k initial cash invested.
-8.87%
Cash On Cash
4.26%
Cap Rate
0.71
DSCR
$5,064
Rent
-$1,347
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,064 income − $6,411 expenses = $1,347 out of pocket
Investment Breakdown
|
Purchase Price
$782k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$182k
Downpayment
20%
$156k
Closing costs
1%
$7,820
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,064
Total Expenses
$6,411
Mortgage P&I
77%
$3,923
Property Taxes
10%
$489
Home Insurance
5%
$276
HOA
0%
$0
Property Management
12%
$608
CapEx
4%
$203
Vacancy
3%
$152
Maintenance
4%
$203
Other
11%
$557