Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.35% first-year return on $182k initial cash invested.
-6.35%
Cash On Cash
4.92%
Cap Rate
0.82
DSCR
$6,146
Rent
-$965
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,146 income − $7,111 expenses = $965 out of pocket
Investment Breakdown
|
Purchase Price
$783k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$182k
Downpayment
20%
$157k
Closing costs
1%
$7,830
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,146
Total Expenses
$7,111
Mortgage P&I
64%
$3,928
Property Taxes
13%
$815
Home Insurance
5%
$278
HOA
0%
$0
Property Management
12%
$738
CapEx
4%
$246
Vacancy
3%
$184
Maintenance
4%
$246
Other
11%
$676