Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.65% first-year return on $183k initial cash invested.
-9.65%
Cash On Cash
4.16%
Cap Rate
0.68
DSCR
$5,356
Rent
-$1,474
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,356 income − $6,830 expenses = $1,474 out of pocket
Investment Breakdown
|
Purchase Price
$787k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$183k
Downpayment
20%
$157k
Closing costs
1%
$7,869
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,356
Total Expenses
$6,830
Mortgage P&I
74%
$3,989
Property Taxes
14%
$742
Home Insurance
5%
$278
HOA
0%
$0
Property Management
12%
$643
CapEx
4%
$214
Vacancy
3%
$161
Maintenance
4%
$214
Other
11%
$589