Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.76% first-year return on $183k initial cash invested.
-10.76%
Cash On Cash
3.98%
Cap Rate
0.64
DSCR
$4,878
Rent
-$1,642
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,878 income − $6,520 expenses = $1,642 out of pocket
Investment Breakdown
|
Purchase Price
$787k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$183k
Downpayment
20%
$157k
Closing costs
1%
$7,865
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,878
Total Expenses
$6,520
Mortgage P&I
83%
$4,056
Property Taxes
11%
$526
Home Insurance
6%
$280
HOA
0%
$0
Property Management
12%
$585
CapEx
4%
$195
Vacancy
3%
$146
Maintenance
4%
$195
Other
11%
$537