Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.75% first-year return on $183k initial cash invested.
-18.75%
Cash On Cash
1.99%
Cap Rate
0.32
DSCR
$3,354
Rent
-$2,860
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,354 income − $6,214 expenses = $2,860 out of pocket
Investment Breakdown
|
Purchase Price
$786k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$183k
Downpayment
20%
$157k
Closing costs
1%
$7,860
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,354
Total Expenses
$6,214
Mortgage P&I
120%
$4,032
Property Taxes
23%
$767
Home Insurance
8%
$275
HOA
0%
$0
Property Management
12%
$402
CapEx
4%
$134
Vacancy
3%
$101
Maintenance
4%
$134
Other
11%
$369