Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.12% first-year return on $181k initial cash invested.
-14.12%
Cash On Cash
3.06%
Cap Rate
0.5
DSCR
$3,608
Rent
-$2,127
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,608 income − $5,735 expenses = $2,127 out of pocket
Investment Breakdown
|
Purchase Price
$775k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$181k
Downpayment
20%
$155k
Closing costs
1%
$7,750
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,608
Total Expenses
$5,735
Mortgage P&I
110%
$3,960
Property Taxes
8%
$278
Home Insurance
8%
$271
HOA
0%
$0
Property Management
12%
$433
CapEx
4%
$144
Vacancy
3%
$108
Maintenance
4%
$144
Other
11%
$397