Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.26% first-year return on $182k initial cash invested.
-10.26%
Cash On Cash
4.46%
Cap Rate
0.68
DSCR
$4,821
Rent
-$1,554
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,821 income − $6,375 expenses = $1,554 out of pocket
Investment Breakdown
|
Purchase Price
$780k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$182k
Downpayment
20%
$156k
Closing costs
1%
$7,800
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,821
Total Expenses
$6,375
Mortgage P&I
88%
$4,260
Property Taxes
4%
$202
Home Insurance
6%
$273
HOA
0%
$0
Property Management
12%
$579
CapEx
4%
$193
Vacancy
3%
$145
Maintenance
4%
$193
Other
11%
$530