Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.37% first-year return on $182k initial cash invested.
-8.37%
Cash On Cash
4.99%
Cap Rate
0.76
DSCR
$6,069
Rent
-$1,266
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,069 income − $7,335 expenses = $1,266 out of pocket
Investment Breakdown
|
Purchase Price
$779k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$182k
Downpayment
20%
$156k
Closing costs
1%
$7,786
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,069
Total Expenses
$7,335
Mortgage P&I
70%
$4,258
Property Taxes
12%
$733
Home Insurance
5%
$280
HOA
0%
$0
Property Management
12%
$728
CapEx
4%
$243
Vacancy
3%
$182
Maintenance
4%
$243
Other
11%
$668