Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.73% first-year return on $183k initial cash invested.
-7.73%
Cash On Cash
4.62%
Cap Rate
0.76
DSCR
$5,352
Rent
-$1,181
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,352 income − $6,533 expenses = $1,181 out of pocket
Investment Breakdown
|
Purchase Price
$787k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$183k
Downpayment
20%
$157k
Closing costs
1%
$7,873
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,352
Total Expenses
$6,533
Mortgage P&I
75%
$4,000
Property Taxes
7%
$354
Home Insurance
5%
$276
HOA
2%
$83
Property Management
12%
$642
CapEx
4%
$214
Vacancy
3%
$161
Maintenance
4%
$214
Other
11%
$589