Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.83% first-year return on $181k initial cash invested.
-20.83%
Cash On Cash
1.84%
Cap Rate
0.28
DSCR
$2,744
Rent
-$3,137
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,744 income − $5,881 expenses = $3,137 out of pocket
Investment Breakdown
|
Purchase Price
$775k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$181k
Downpayment
20%
$155k
Closing costs
1%
$7,750
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,744
Total Expenses
$5,881
Mortgage P&I
154%
$4,217
Property Taxes
17%
$460
Home Insurance
10%
$271
HOA
0%
$0
Property Management
12%
$329
CapEx
4%
$110
Vacancy
3%
$82
Maintenance
4%
$110
Other
11%
$302