Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11% first-year return on $182k initial cash invested.
-11%
Cash On Cash
3.73%
Cap Rate
0.62
DSCR
$4,263
Rent
-$1,672
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,263 income − $5,935 expenses = $1,672 out of pocket
Investment Breakdown
|
Purchase Price
$783k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$182k
Downpayment
20%
$157k
Closing costs
1%
$7,825
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,263
Total Expenses
$5,935
Mortgage P&I
92%
$3,931
Property Taxes
6%
$271
Home Insurance
7%
$282
HOA
0%
$0
Property Management
12%
$512
CapEx
4%
$171
Vacancy
3%
$128
Maintenance
4%
$171
Other
11%
$469