Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.94% first-year return on $181k initial cash invested.
-11.94%
Cash On Cash
3.48%
Cap Rate
0.58
DSCR
$4,892
Rent
-$1,801
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,892 income − $6,693 expenses = $1,801 out of pocket
Investment Breakdown
|
Purchase Price
$776k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$181k
Downpayment
20%
$155k
Closing costs
1%
$7,762
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,892
Total Expenses
$6,693
Mortgage P&I
79%
$3,857
Property Taxes
19%
$905
Home Insurance
5%
$267
HOA
0%
$0
Property Management
12%
$587
CapEx
4%
$196
Vacancy
3%
$147
Maintenance
4%
$196
Other
11%
$538