Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.98% first-year return on $182k initial cash invested.
-4.98%
Cash On Cash
5.21%
Cap Rate
0.87
DSCR
$6,118
Rent
-$753
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,118 income − $6,871 expenses = $753 out of pocket
Investment Breakdown
|
Purchase Price
$779k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$182k
Downpayment
20%
$156k
Closing costs
1%
$7,789
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,118
Total Expenses
$6,871
Mortgage P&I
64%
$3,887
Property Taxes
10%
$623
Home Insurance
5%
$280
HOA
0%
$0
Property Management
12%
$734
CapEx
4%
$245
Vacancy
3%
$184
Maintenance
4%
$245
Other
11%
$673