Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.53% first-year return on $182k initial cash invested.
-6.53%
Cash On Cash
4.97%
Cap Rate
0.81
DSCR
$5,736
Rent
-$992
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,736 income − $6,728 expenses = $992 out of pocket
Investment Breakdown
|
Purchase Price
$783k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$182k
Downpayment
20%
$157k
Closing costs
1%
$7,825
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,736
Total Expenses
$6,728
Mortgage P&I
70%
$4,003
Property Taxes
9%
$498
Home Insurance
5%
$278
HOA
0%
$0
Property Management
12%
$688
CapEx
4%
$229
Vacancy
3%
$172
Maintenance
4%
$229
Other
11%
$631