Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.74% first-year return on $181k initial cash invested.
-8.74%
Cash On Cash
4.39%
Cap Rate
0.72
DSCR
$5,558
Rent
-$1,316
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,558 income − $6,874 expenses = $1,316 out of pocket
Investment Breakdown
|
Purchase Price
$775k
Downpayment
20.0%
Interest Rate
6.5%
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
$5,558
Total Expenses
$6,874
Mortgage P&I
71%
$3,932
Property Taxes
14%
$777
Home Insurance
5%
$276
HOA
0%
$0
Property Management
12%
$667
CapEx
4%
$222
Vacancy
3%
$167
Maintenance
4%
$222
Other
11%
$611