Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.81% first-year return on $181k initial cash invested.
-15.81%
Cash On Cash
2.47%
Cap Rate
0.41
DSCR
$3,210
Rent
-$2,381
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,210 income − $5,591 expenses = $2,381 out of pocket
Investment Breakdown
|
Purchase Price
$775k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$181k
Downpayment
20%
$155k
Closing costs
1%
$7,750
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,210
Total Expenses
$5,591
Mortgage P&I
120%
$3,848
Property Taxes
12%
$382
Home Insurance
8%
$271
HOA
0%
$0
Property Management
12%
$385
CapEx
4%
$128
Vacancy
3%
$96
Maintenance
4%
$128
Other
11%
$353