Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.39% first-year return on $187k initial cash invested.
-12.39%
Cash On Cash
3.43%
Cap Rate
0.56
DSCR
$4,923
Rent
-$1,930
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,923 income − $6,853 expenses = $1,930 out of pocket
Investment Breakdown
|
Purchase Price
$776k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$187k
Downpayment
20%
$155k
Closing costs
1%
$7,759
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$4,923
Total Expenses
$6,853
Mortgage P&I
80%
$3,954
Property Taxes
19%
$957
Home Insurance
5%
$238
HOA
1%
$29
Property Management
12%
$591
CapEx
4%
$197
Vacancy
3%
$148
Maintenance
4%
$197
Other
11%
$542