Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.04% first-year return on $182k initial cash invested.
-4.04%
Cash On Cash
5.48%
Cap Rate
0.91
DSCR
$6,510
Rent
-$614
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,510 income − $7,124 expenses = $614 out of pocket
Investment Breakdown
|
Purchase Price
$782k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$182k
Downpayment
20%
$156k
Closing costs
1%
$7,822
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,510
Total Expenses
$7,124
Mortgage P&I
60%
$3,925
Property Taxes
11%
$726
Home Insurance
4%
$261
HOA
0%
$0
Property Management
12%
$781
CapEx
4%
$260
Vacancy
3%
$195
Maintenance
4%
$260
Other
11%
$716