Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.89% first-year return on $183k initial cash invested.
-11.89%
Cash On Cash
3.58%
Cap Rate
0.59
DSCR
$5,416
Rent
-$1,814
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,416 income − $7,230 expenses = $1,814 out of pocket
Investment Breakdown
|
Purchase Price
$786k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$183k
Downpayment
20%
$157k
Closing costs
1%
$7,859
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,416
Total Expenses
$7,230
Mortgage P&I
73%
$3,941
Property Taxes
22%
$1,167
Home Insurance
5%
$280
HOA
0%
$0
Property Management
12%
$650
CapEx
4%
$217
Vacancy
3%
$162
Maintenance
4%
$217
Other
11%
$596