Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.92% first-year return on $183k initial cash invested.
-10.92%
Cash On Cash
3.8%
Cap Rate
0.62
DSCR
$4,146
Rent
-$1,662
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,146 income − $5,808 expenses = $1,662 out of pocket
Investment Breakdown
|
Purchase Price
$784k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$183k
Downpayment
20%
$157k
Closing costs
1%
$7,838
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,146
Total Expenses
$5,808
Mortgage P&I
96%
$3,976
Property Taxes
3%
$135
Home Insurance
7%
$287
HOA
0%
$0
Property Management
12%
$498
CapEx
4%
$166
Vacancy
3%
$124
Maintenance
4%
$166
Other
11%
$456