Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.75% first-year return on $183k initial cash invested.
-11.75%
Cash On Cash
3.5%
Cap Rate
0.59
DSCR
$4,656
Rent
-$1,789
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,656 income − $6,445 expenses = $1,789 out of pocket
Investment Breakdown
|
Purchase Price
$784k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$183k
Downpayment
20%
$157k
Closing costs
1%
$7,842
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,656
Total Expenses
$6,445
Mortgage P&I
84%
$3,891
Property Taxes
15%
$700
Home Insurance
6%
$271
HOA
0%
$0
Property Management
12%
$559
CapEx
4%
$186
Vacancy
3%
$140
Maintenance
4%
$186
Other
11%
$512