Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.79% first-year return on $182k initial cash invested.
-10.79%
Cash On Cash
3.74%
Cap Rate
0.62
DSCR
$4,260
Rent
-$1,634
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,260 income − $5,894 expenses = $1,634 out of pocket
Investment Breakdown
|
Purchase Price
$780k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$182k
Downpayment
20%
$156k
Closing costs
1%
$7,798
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,260
Total Expenses
$5,894
Mortgage P&I
91%
$3,892
Property Taxes
6%
$274
Home Insurance
7%
$280
HOA
0%
$0
Property Management
12%
$511
CapEx
4%
$170
Vacancy
3%
$128
Maintenance
4%
$170
Other
11%
$469