Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.63% first-year return on $183k initial cash invested.
-11.63%
Cash On Cash
3.96%
Cap Rate
0.62
DSCR
$5,318
Rent
-$1,778
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,318 income − $7,096 expenses = $1,778 out of pocket
Investment Breakdown
|
Purchase Price
$788k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$183k
Downpayment
20%
$158k
Closing costs
1%
$7,880
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,318
Total Expenses
$7,096
Mortgage P&I
78%
$4,167
Property Taxes
16%
$844
Home Insurance
5%
$276
HOA
0%
$0
Property Management
12%
$638
CapEx
4%
$213
Vacancy
3%
$160
Maintenance
4%
$213
Other
11%
$585