Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.04% first-year return on $183k initial cash invested.
-11.04%
Cash On Cash
4.04%
Cap Rate
0.64
DSCR
$4,980
Rent
-$1,688
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,980 income − $6,668 expenses = $1,688 out of pocket
Investment Breakdown
|
Purchase Price
$788k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$183k
Downpayment
20%
$158k
Closing costs
1%
$7,879
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,980
Total Expenses
$6,668
Mortgage P&I
83%
$4,141
Property Taxes
11%
$547
Home Insurance
6%
$287
HOA
0%
$0
Property Management
12%
$598
CapEx
4%
$199
Vacancy
3%
$149
Maintenance
4%
$199
Other
11%
$548