Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.27% first-year return on $182k initial cash invested.
-6.27%
Cash On Cash
4.92%
Cap Rate
0.83
DSCR
$7,264
Rent
-$949
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,264 income − $8,213 expenses = $949 out of pocket
Investment Breakdown
|
Purchase Price
$779k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$182k
Downpayment
20%
$156k
Closing costs
1%
$7,790
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,264
Total Expenses
$8,213
Mortgage P&I
53%
$3,851
Property Taxes
22%
$1,613
Home Insurance
4%
$278
HOA
0%
$0
Property Management
12%
$872
CapEx
4%
$291
Vacancy
3%
$218
Maintenance
4%
$291
Other
11%
$799