Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.95% first-year return on $182k initial cash invested.
-15.95%
Cash On Cash
2.64%
Cap Rate
0.43
DSCR
$4,257
Rent
-$2,422
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,257 income − $6,679 expenses = $2,422 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%
$7,821
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,257
Total Expenses
$6,679
Mortgage P&I
93%
$3,971
Property Taxes
23%
$972
Home Insurance
7%
$289
HOA
0%
$0
Property Management
12%
$511
CapEx
4%
$170
Vacancy
3%
$128
Maintenance
4%
$170
Other
11%
$468