Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.91% first-year return on $181k initial cash invested.
-11.91%
Cash On Cash
3.5%
Cap Rate
0.58
DSCR
$4,164
Rent
-$1,800
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,164 income − $5,964 expenses = $1,800 out of pocket
Investment Breakdown
|
Purchase Price
$778k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$181k
Downpayment
20%
$156k
Closing costs
1%
$7,778
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,164
Total Expenses
$5,964
Mortgage P&I
94%
$3,901
Property Taxes
9%
$374
Home Insurance
7%
$272
HOA
0%
$0
Property Management
12%
$500
CapEx
4%
$167
Vacancy
3%
$125
Maintenance
4%
$167
Other
11%
$458