Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.72% first-year return on $183k initial cash invested.
-11.72%
Cash On Cash
3.6%
Cap Rate
0.6
DSCR
$4,670
Rent
-$1,788
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,670 income − $6,458 expenses = $1,788 out of pocket
Investment Breakdown
|
Purchase Price
$786k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$183k
Downpayment
20%
$157k
Closing costs
1%
$7,860
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,670
Total Expenses
$6,458
Mortgage P&I
85%
$3,962
Property Taxes
12%
$562
Home Insurance
6%
$289
HOA
1%
$57
Property Management
12%
$560
CapEx
4%
$187
Vacancy
3%
$140
Maintenance
4%
$187
Other
11%
$514