Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.76% first-year return on $183k initial cash invested.
-12.76%
Cash On Cash
3.99%
Cap Rate
0.6
DSCR
$5,180
Rent
-$1,948
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,180 income − $7,128 expenses = $1,948 out of pocket
Investment Breakdown
|
Purchase Price
$787k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$183k
Downpayment
20%
$157k
Closing costs
1%
$7,868
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,180
Total Expenses
$7,128
Mortgage P&I
84%
$4,360
Property Taxes
14%
$734
Home Insurance
5%
$273
HOA
0%
$0
Property Management
12%
$622
CapEx
4%
$207
Vacancy
3%
$155
Maintenance
4%
$207
Other
11%
$570