Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.7% first-year return on $182k initial cash invested.
-9.7%
Cash On Cash
4.03%
Cap Rate
0.68
DSCR
$5,481
Rent
-$1,468
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,481 income − $6,949 expenses = $1,468 out of pocket
Investment Breakdown
|
Purchase Price
$779k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$182k
Downpayment
20%
$156k
Closing costs
1%
$7,789
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,481
Total Expenses
$6,949
Mortgage P&I
71%
$3,867
Property Taxes
17%
$911
Home Insurance
5%
$280
HOA
1%
$28
Property Management
12%
$658
CapEx
4%
$219
Vacancy
3%
$164
Maintenance
4%
$219
Other
11%
$603