Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.85% first-year return on $181k initial cash invested.
-11.85%
Cash On Cash
3.58%
Cap Rate
0.59
DSCR
$4,425
Rent
-$1,784
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,425 income − $6,209 expenses = $1,784 out of pocket
Investment Breakdown
|
Purchase Price
$774k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$181k
Downpayment
20%
$155k
Closing costs
1%
$7,743
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,425
Total Expenses
$6,209
Mortgage P&I
89%
$3,919
Property Taxes
11%
$505
Home Insurance
6%
$280
HOA
0%
$0
Property Management
12%
$531
CapEx
4%
$177
Vacancy
3%
$133
Maintenance
4%
$177
Other
11%
$487