Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.66% first-year return on $182k initial cash invested.
-5.66%
Cash On Cash
5.11%
Cap Rate
0.84
DSCR
$5,535
Rent
-$860
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,535 income − $6,395 expenses = $860 out of pocket
Investment Breakdown
|
Purchase Price
$782k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$182k
Downpayment
20%
$156k
Closing costs
1%
$7,819
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,535
Total Expenses
$6,395
Mortgage P&I
72%
$3,966
Property Taxes
5%
$268
Home Insurance
5%
$280
HOA
0%
$0
Property Management
12%
$664
CapEx
4%
$221
Vacancy
3%
$166
Maintenance
4%
$221
Other
11%
$609