Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.87% first-year return on $181k initial cash invested.
-12.87%
Cash On Cash
4.13%
Cap Rate
0.61
DSCR
$5,282
Rent
-$1,941
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,282 income − $7,223 expenses = $1,941 out of pocket
Investment Breakdown
|
Purchase Price
$776k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$181k
Downpayment
20%
$155k
Closing costs
1%
$7,764
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,282
Total Expenses
$7,223
Mortgage P&I
83%
$4,401
Property Taxes
14%
$756
Home Insurance
5%
$271
HOA
0%
$0
Property Management
12%
$634
CapEx
4%
$211
Vacancy
3%
$158
Maintenance
4%
$211
Other
11%
$581