Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.6% first-year return on $181k initial cash invested.
-10.6%
Cash On Cash
4.4%
Cap Rate
0.67
DSCR
$5,528
Rent
-$1,596
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,528 income − $7,124 expenses = $1,596 out of pocket
Investment Breakdown
|
Purchase Price
$774k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$181k
Downpayment
20%
$155k
Closing costs
1%
$7,744
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,528
Total Expenses
$7,124
Mortgage P&I
76%
$4,212
Property Taxes
14%
$753
Home Insurance
5%
$280
HOA
0%
$0
Property Management
12%
$663
CapEx
4%
$221
Vacancy
3%
$166
Maintenance
4%
$221
Other
11%
$608