Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.12% first-year return on $183k initial cash invested.
-10.12%
Cash On Cash
3.92%
Cap Rate
0.66
DSCR
$4,803
Rent
-$1,546
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,803 income − $6,349 expenses = $1,546 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%
$7,871
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,803
Total Expenses
$6,349
Mortgage P&I
82%
$3,928
Property Taxes
9%
$429
Home Insurance
6%
$280
HOA
2%
$80
Property Management
12%
$576
CapEx
4%
$192
Vacancy
3%
$144
Maintenance
4%
$192
Other
11%
$528