Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.91% first-year return on $182k initial cash invested.
-10.91%
Cash On Cash
3.73%
Cap Rate
0.63
DSCR
$5,103
Rent
-$1,655
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,103 income − $6,758 expenses = $1,655 out of pocket
Investment Breakdown
|
Purchase Price
$782k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$182k
Downpayment
20%
$156k
Closing costs
1%
$7,815
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,103
Total Expenses
$6,758
Mortgage P&I
76%
$3,880
Property Taxes
16%
$839
Home Insurance
5%
$280
HOA
0%
$25
Property Management
12%
$612
CapEx
4%
$204
Vacancy
3%
$153
Maintenance
4%
$204
Other
11%
$561