Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.78% first-year return on $182k initial cash invested.
-7.78%
Cash On Cash
4.47%
Cap Rate
0.75
DSCR
$4,642
Rent
-$1,177
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,642 income − $5,819 expenses = $1,177 out of pocket
Investment Breakdown
|
Purchase Price
$779k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$182k
Downpayment
20%
$156k
Closing costs
1%
$7,790
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,642
Total Expenses
$5,819
Mortgage P&I
84%
$3,891
Property Taxes
2%
$76
Home Insurance
6%
$273
HOA
0%
$0
Property Management
12%
$557
CapEx
4%
$186
Vacancy
3%
$139
Maintenance
4%
$186
Other
11%
$511