Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.5% first-year return on $181k initial cash invested.
-7.5%
Cash On Cash
5.23%
Cap Rate
0.79
DSCR
$6,183
Rent
-$1,129
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,183 income − $7,312 expenses = $1,129 out of pocket
Investment Breakdown
|
Purchase Price
$774k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$181k
Downpayment
20%
$155k
Closing costs
1%
$7,744
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,183
Total Expenses
$7,312
Mortgage P&I
69%
$4,256
Property Taxes
11%
$680
Home Insurance
4%
$275
HOA
0%
$0
Property Management
12%
$742
CapEx
4%
$247
Vacancy
3%
$185
Maintenance
4%
$247
Other
11%
$680