Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.58% first-year return on $182k initial cash invested.
-14.58%
Cash On Cash
3.42%
Cap Rate
0.52
DSCR
$4,644
Rent
-$2,207
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,644 income − $6,851 expenses = $2,207 out of pocket
Investment Breakdown
|
Purchase Price
$779k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$182k
Downpayment
20%
$156k
Closing costs
1%
$7,790
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,644
Total Expenses
$6,851
Mortgage P&I
91%
$4,240
Property Taxes
16%
$752
Home Insurance
6%
$280
HOA
0%
$0
Property Management
12%
$557
CapEx
4%
$186
Vacancy
3%
$139
Maintenance
4%
$186
Other
11%
$511