Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.88% first-year return on $181k initial cash invested.
-9.88%
Cash On Cash
4.37%
Cap Rate
0.69
DSCR
$4,958
Rent
-$1,488
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,958 income − $6,446 expenses = $1,488 out of pocket
Investment Breakdown
|
Purchase Price
$775k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$181k
Downpayment
20%
$155k
Closing costs
1%
$7,748
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,958
Total Expenses
$6,446
Mortgage P&I
83%
$4,111
Property Taxes
6%
$287
Home Insurance
6%
$280
HOA
2%
$83
Property Management
12%
$595
CapEx
4%
$198
Vacancy
3%
$149
Maintenance
4%
$198
Other
11%
$545