Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.57% first-year return on $182k initial cash invested.
-7.57%
Cash On Cash
5.01%
Cap Rate
0.79
DSCR
$6,567
Rent
-$1,148
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,567 income − $7,715 expenses = $1,148 out of pocket
Investment Breakdown
|
Purchase Price
$781k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$182k
Downpayment
20%
$156k
Closing costs
1%
$7,813
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,567
Total Expenses
$7,715
Mortgage P&I
63%
$4,147
Property Taxes
16%
$1,055
Home Insurance
4%
$280
HOA
0%
$0
Property Management
12%
$788
CapEx
4%
$263
Vacancy
3%
$197
Maintenance
4%
$263
Other
11%
$722