Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.92% first-year return on $181k initial cash invested.
-10.92%
Cash On Cash
3.94%
Cap Rate
0.64
DSCR
$5,120
Rent
-$1,650
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,120 income − $6,770 expenses = $1,650 out of pocket
Investment Breakdown
|
Purchase Price
$778k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$181k
Downpayment
20%
$156k
Closing costs
1%
$7,775
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,120
Total Expenses
$6,770
Mortgage P&I
78%
$3,995
Property Taxes
15%
$744
Home Insurance
6%
$290
HOA
0%
$0
Property Management
12%
$614
CapEx
4%
$205
Vacancy
3%
$154
Maintenance
4%
$205
Other
11%
$563