Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.21% first-year return on $181k initial cash invested.
-13.21%
Cash On Cash
3.23%
Cap Rate
0.53
DSCR
$4,161
Rent
-$1,995
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,161 income − $6,156 expenses = $1,995 out of pocket
Investment Breakdown
|
Purchase Price
$777k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$181k
Downpayment
20%
$155k
Closing costs
1%
$7,772
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,161
Total Expenses
$6,156
Mortgage P&I
94%
$3,923
Property Taxes
13%
$539
Home Insurance
7%
$280
HOA
0%
$0
Property Management
12%
$499
CapEx
4%
$166
Vacancy
3%
$125
Maintenance
4%
$166
Other
11%
$458