Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.61% first-year return on $181k initial cash invested.
-13.61%
Cash On Cash
3.07%
Cap Rate
0.51
DSCR
$3,862
Rent
-$2,057
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,862 income − $5,919 expenses = $2,057 out of pocket
Investment Breakdown
|
Purchase Price
$778k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$181k
Downpayment
20%
$156k
Closing costs
1%
$7,779
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,862
Total Expenses
$5,919
Mortgage P&I
101%
$3,895
Property Taxes
11%
$439
Home Insurance
7%
$273
HOA
0%
$0
Property Management
12%
$463
CapEx
4%
$154
Vacancy
3%
$116
Maintenance
4%
$154
Other
11%
$425