Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.71% first-year return on $182k initial cash invested.
-12.71%
Cash On Cash
3.95%
Cap Rate
0.6
DSCR
$6,242
Rent
-$1,930
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,242 income − $8,172 expenses = $1,930 out of pocket
Investment Breakdown
|
Purchase Price
$782k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$182k
Downpayment
20%
$156k
Closing costs
1%
$7,820
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,242
Total Expenses
$8,172
Mortgage P&I
68%
$4,252
Property Taxes
18%
$1,150
Home Insurance
4%
$280
HOA
6%
$367
Property Management
12%
$749
CapEx
4%
$250
Vacancy
3%
$187
Maintenance
4%
$250
Other
11%
$687