Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.16% first-year return on $181k initial cash invested.
-16.16%
Cash On Cash
2.56%
Cap Rate
0.42
DSCR
$3,480
Rent
-$2,438
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,480 income − $5,918 expenses = $2,438 out of pocket
Investment Breakdown
|
Purchase Price
$777k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$181k
Downpayment
20%
$155k
Closing costs
1%
$7,766
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,480
Total Expenses
$5,918
Mortgage P&I
114%
$3,957
Property Taxes
14%
$498
Home Insurance
8%
$280
HOA
0%
$0
Property Management
12%
$418
CapEx
4%
$139
Vacancy
3%
$104
Maintenance
4%
$139
Other
11%
$383