Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.81% first-year return on $181k initial cash invested.
-12.81%
Cash On Cash
3.51%
Cap Rate
0.56
DSCR
$4,178
Rent
-$1,930
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,178 income − $6,108 expenses = $1,930 out of pocket
Investment Breakdown
|
Purchase Price
$776k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$181k
Downpayment
20%
$155k
Closing costs
1%
$7,755
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,178
Total Expenses
$6,108
Mortgage P&I
97%
$4,034
Property Taxes
9%
$376
Home Insurance
7%
$278
HOA
0%
$0
Property Management
12%
$501
CapEx
4%
$167
Vacancy
3%
$125
Maintenance
4%
$167
Other
11%
$460