Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.38% first-year return on $183k initial cash invested.
-21.38%
Cash On Cash
2.08%
Cap Rate
0.31
DSCR
$4,258
Rent
-$3,267
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,258 income − $7,525 expenses = $3,267 out of pocket
Investment Breakdown
|
Purchase Price
$787k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$183k
Downpayment
20%
$157k
Closing costs
1%
$7,873
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,258
Total Expenses
$7,525
Mortgage P&I
105%
$4,462
Property Taxes
19%
$807
Home Insurance
7%
$280
HOA
12%
$529
Property Management
12%
$511
CapEx
4%
$170
Vacancy
3%
$128
Maintenance
4%
$170
Other
11%
$468