Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.19% first-year return on $181k initial cash invested.
-15.19%
Cash On Cash
2.77%
Cap Rate
0.46
DSCR
$5,295
Rent
-$2,291
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,295 income − $7,586 expenses = $2,291 out of pocket
Investment Breakdown
|
Purchase Price
$776k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$181k
Downpayment
20%
$155k
Closing costs
1%
$7,761
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,295
Total Expenses
$7,586
Mortgage P&I
73%
$3,869
Property Taxes
30%
$1,567
Home Insurance
5%
$280
HOA
1%
$70
Property Management
12%
$635
CapEx
4%
$212
Vacancy
3%
$159
Maintenance
4%
$212
Other
11%
$582