Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.16% first-year return on $182k initial cash invested.
-10.16%
Cash On Cash
4.06%
Cap Rate
0.66
DSCR
$4,328
Rent
-$1,542
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,328 income − $5,870 expenses = $1,542 out of pocket
Investment Breakdown
|
Purchase Price
$782k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$182k
Downpayment
20%
$156k
Closing costs
1%
$7,819
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,328
Total Expenses
$5,870
Mortgage P&I
93%
$4,017
Property Taxes
3%
$114
Home Insurance
6%
$268
HOA
0%
$0
Property Management
12%
$519
CapEx
4%
$173
Vacancy
3%
$130
Maintenance
4%
$173
Other
11%
$476