Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.84% first-year return on $181k initial cash invested.
-16.84%
Cash On Cash
2.26%
Cap Rate
0.38
DSCR
$3,682
Rent
-$2,536
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,682 income − $6,218 expenses = $2,536 out of pocket
Investment Breakdown
|
Purchase Price
$775k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$181k
Downpayment
20%
$155k
Closing costs
1%
$7,749
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,682
Total Expenses
$6,218
Mortgage P&I
104%
$3,847
Property Taxes
23%
$849
Home Insurance
7%
$271
HOA
0%
$0
Property Management
12%
$442
CapEx
4%
$147
Vacancy
3%
$110
Maintenance
4%
$147
Other
11%
$405