Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.32% first-year return on $182k initial cash invested.
-5.32%
Cash On Cash
5.21%
Cap Rate
0.86
DSCR
$5,904
Rent
-$806
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,904 income − $6,710 expenses = $806 out of pocket
Investment Breakdown
|
Purchase Price
$780k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$182k
Downpayment
20%
$156k
Closing costs
1%
$7,799
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,904
Total Expenses
$6,710
Mortgage P&I
67%
$3,954
Property Taxes
8%
$477
Home Insurance
5%
$273
HOA
0%
$0
Property Management
12%
$708
CapEx
4%
$236
Vacancy
3%
$177
Maintenance
4%
$236
Other
11%
$649