Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.8% first-year return on $181k initial cash invested.
-8.8%
Cash On Cash
4.65%
Cap Rate
0.73
DSCR
$5,844
Rent
-$1,326
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,844 income − $7,170 expenses = $1,326 out of pocket
Investment Breakdown
|
Purchase Price
$776k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$181k
Downpayment
20%
$155k
Closing costs
1%
$7,755
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,844
Total Expenses
$7,170
Mortgage P&I
70%
$4,096
Property Taxes
12%
$700
Home Insurance
5%
$275
HOA
2%
$112
Property Management
12%
$701
CapEx
4%
$234
Vacancy
3%
$175
Maintenance
4%
$234
Other
11%
$643