Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.71% first-year return on $182k initial cash invested.
-10.71%
Cash On Cash
3.85%
Cap Rate
0.64
DSCR
$4,928
Rent
-$1,622
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,928 income − $6,550 expenses = $1,622 out of pocket
Investment Breakdown
|
Purchase Price
$780k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$182k
Downpayment
20%
$156k
Closing costs
1%
$7,796
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,928
Total Expenses
$6,550
Mortgage P&I
80%
$3,923
Property Taxes
14%
$672
Home Insurance
6%
$280
HOA
0%
$0
Property Management
12%
$591
CapEx
4%
$197
Vacancy
3%
$148
Maintenance
4%
$197
Other
11%
$542