Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.51% first-year return on $183k initial cash invested.
-8.51%
Cash On Cash
4.15%
Cap Rate
0.71
DSCR
$5,145
Rent
-$1,295
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,145 income − $6,440 expenses = $1,295 out of pocket
Investment Breakdown
|
Purchase Price
$784k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$183k
Downpayment
20%
$157k
Closing costs
1%
$7,837
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,145
Total Expenses
$6,440
Mortgage P&I
74%
$3,801
Property Taxes
12%
$617
Home Insurance
5%
$273
HOA
0%
$0
Property Management
12%
$617
CapEx
4%
$206
Vacancy
3%
$154
Maintenance
4%
$206
Other
11%
$566