Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.2% first-year return on $183k initial cash invested.
-8.2%
Cash On Cash
4.38%
Cap Rate
0.74
DSCR
$5,878
Rent
-$1,247
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,878 income − $7,125 expenses = $1,247 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%
$7,837
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,878
Total Expenses
$7,125
Mortgage P&I
66%
$3,872
Property Taxes
16%
$957
Home Insurance
5%
$298
HOA
0%
$0
Property Management
12%
$705
CapEx
4%
$235
Vacancy
3%
$176
Maintenance
4%
$235
Other
11%
$647