Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.78% first-year return on $181k initial cash invested.
-15.78%
Cash On Cash
2.59%
Cap Rate
0.43
DSCR
$4,066
Rent
-$2,382
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,066 income − $6,448 expenses = $2,382 out of pocket
Investment Breakdown
|
Purchase Price
$777k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$181k
Downpayment
20%
$155k
Closing costs
1%
$7,770
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,066
Total Expenses
$6,448
Mortgage P&I
96%
$3,895
Property Taxes
14%
$578
Home Insurance
7%
$280
HOA
8%
$312
Property Management
12%
$488
CapEx
4%
$163
Vacancy
3%
$122
Maintenance
4%
$163
Other
11%
$447