Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.54% first-year return on $181k initial cash invested.
-10.54%
Cash On Cash
3.85%
Cap Rate
0.64
DSCR
$4,732
Rent
-$1,593
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,732 income − $6,325 expenses = $1,593 out of pocket
Investment Breakdown
|
Purchase Price
$778k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$181k
Downpayment
20%
$156k
Closing costs
1%
$7,783
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,732
Total Expenses
$6,325
Mortgage P&I
82%
$3,902
Property Taxes
5%
$232
Home Insurance
6%
$298
HOA
6%
$284
Property Management
12%
$568
CapEx
4%
$189
Vacancy
3%
$142
Maintenance
4%
$189
Other
11%
$521