Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.28% first-year return on $183k initial cash invested.
-13.28%
Cash On Cash
3.26%
Cap Rate
0.54
DSCR
$4,444
Rent
-$2,026
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,444 income − $6,470 expenses = $2,026 out of pocket
Investment Breakdown
|
Purchase Price
$786k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$183k
Downpayment
20%
$157k
Closing costs
1%
$7,859
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,444
Total Expenses
$6,470
Mortgage P&I
90%
$3,983
Property Taxes
16%
$696
Home Insurance
6%
$280
HOA
0%
$0
Property Management
12%
$533
CapEx
4%
$178
Vacancy
3%
$133
Maintenance
4%
$178
Other
11%
$489