Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.1% first-year return on $183k initial cash invested.
-12.1%
Cash On Cash
3.54%
Cap Rate
0.59
DSCR
$5,808
Rent
-$1,849
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,808 income − $7,657 expenses = $1,849 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%
$7,872
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,808
Total Expenses
$7,657
Mortgage P&I
68%
$3,941
Property Taxes
18%
$1,034
Home Insurance
5%
$298
HOA
7%
$410
Property Management
12%
$697
CapEx
4%
$232
Vacancy
3%
$174
Maintenance
4%
$232
Other
11%
$639