Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.45% first-year return on $181k initial cash invested.
-13.45%
Cash On Cash
3.34%
Cap Rate
0.54
DSCR
$4,566
Rent
-$2,033
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,566 income − $6,599 expenses = $2,033 out of pocket
Investment Breakdown
|
Purchase Price
$778k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$181k
Downpayment
20%
$156k
Closing costs
1%
$7,780
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,566
Total Expenses
$6,599
Mortgage P&I
88%
$4,013
Property Taxes
16%
$753
Home Insurance
6%
$280
HOA
0%
$0
Property Management
12%
$548
CapEx
4%
$183
Vacancy
3%
$137
Maintenance
4%
$183
Other
11%
$502