Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.81% first-year return on $181k initial cash invested.
-7.81%
Cash On Cash
4.5%
Cap Rate
0.75
DSCR
$5,648
Rent
-$1,181
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,648 income − $6,829 expenses = $1,181 out of pocket
Investment Breakdown
|
Purchase Price
$778k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$181k
Downpayment
20%
$156k
Closing costs
1%
$7,783
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,648
Total Expenses
$6,829
Mortgage P&I
69%
$3,871
Property Taxes
13%
$758
Home Insurance
5%
$280
HOA
0%
$0
Property Management
12%
$678
CapEx
4%
$226
Vacancy
3%
$169
Maintenance
4%
$226
Other
11%
$621