Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.66% first-year return on $183k initial cash invested.
-12.66%
Cash On Cash
3.72%
Cap Rate
0.59
DSCR
$5,118
Rent
-$1,928
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,118 income − $7,046 expenses = $1,928 out of pocket
Investment Breakdown
|
Purchase Price
$784k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$183k
Downpayment
20%
$157k
Closing costs
1%
$7,842
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,118
Total Expenses
$7,046
Mortgage P&I
81%
$4,152
Property Taxes
14%
$739
Home Insurance
5%
$280
HOA
3%
$134
Property Management
12%
$614
CapEx
4%
$205
Vacancy
3%
$154
Maintenance
4%
$205
Other
11%
$563