Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.79% first-year return on $183k initial cash invested.
-10.79%
Cash On Cash
3.79%
Cap Rate
0.63
DSCR
$4,954
Rent
-$1,643
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,954 income − $6,597 expenses = $1,643 out of pocket
Investment Breakdown
|
Purchase Price
$784k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$183k
Downpayment
20%
$157k
Closing costs
1%
$7,841
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,954
Total Expenses
$6,597
Mortgage P&I
79%
$3,920
Property Taxes
14%
$713
Home Insurance
6%
$280
HOA
0%
$0
Property Management
12%
$594
CapEx
4%
$198
Vacancy
3%
$149
Maintenance
4%
$198
Other
11%
$545