Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.89% first-year return on $182k initial cash invested.
-8.89%
Cash On Cash
4.65%
Cap Rate
0.73
DSCR
$5,494
Rent
-$1,349
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,494 income − $6,843 expenses = $1,349 out of pocket
Investment Breakdown
|
Purchase Price
$782k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$182k
Downpayment
20%
$156k
Closing costs
1%
$7,818
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,494
Total Expenses
$6,843
Mortgage P&I
76%
$4,156
Property Taxes
10%
$535
Home Insurance
5%
$284
HOA
0%
$0
Property Management
12%
$659
CapEx
4%
$220
Vacancy
3%
$165
Maintenance
4%
$220
Other
11%
$604