Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.06% first-year return on $181k initial cash invested.
-9.06%
Cash On Cash
4.2%
Cap Rate
0.71
DSCR
$6,202
Rent
-$1,364
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,202 income − $7,566 expenses = $1,364 out of pocket
Investment Breakdown
|
Purchase Price
$774k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$181k
Downpayment
20%
$155k
Closing costs
1%
$7,742
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,202
Total Expenses
$7,566
Mortgage P&I
62%
$3,828
Property Taxes
22%
$1,353
Home Insurance
3%
$210
HOA
1%
$67
Property Management
12%
$744
CapEx
4%
$248
Vacancy
3%
$186
Maintenance
4%
$248
Other
11%
$682