Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.17% first-year return on $183k initial cash invested.
-7.17%
Cash On Cash
4.69%
Cap Rate
0.78
DSCR
$5,700
Rent
-$1,092
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,700 income − $6,792 expenses = $1,092 out of pocket
Investment Breakdown
|
Purchase Price
$785k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$183k
Downpayment
20%
$157k
Closing costs
1%
$7,851
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,700
Total Expenses
$6,792
Mortgage P&I
69%
$3,930
Property Taxes
9%
$486
Home Insurance
6%
$350
HOA
2%
$88
Property Management
12%
$684
CapEx
4%
$228
Vacancy
3%
$171
Maintenance
4%
$228
Other
11%
$627