Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.41% first-year return on $181k initial cash invested.
-10.41%
Cash On Cash
4.12%
Cap Rate
0.66
DSCR
$5,240
Rent
-$1,570
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,240 income − $6,810 expenses = $1,570 out of pocket
Investment Breakdown
|
Purchase Price
$776k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$181k
Downpayment
20%
$155k
Closing costs
1%
$7,757
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,240
Total Expenses
$6,810
Mortgage P&I
77%
$4,021
Property Taxes
14%
$734
Home Insurance
5%
$273
HOA
0%
$0
Property Management
12%
$629
CapEx
4%
$210
Vacancy
3%
$157
Maintenance
4%
$210
Other
11%
$576