Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.68% first-year return on $181k initial cash invested.
-8.68%
Cash On Cash
5%
Cap Rate
0.76
DSCR
$6,820
Rent
-$1,312
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,820 income − $8,132 expenses = $1,312 out of pocket
Investment Breakdown
|
Purchase Price
$779k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$181k
Downpayment
20%
$156k
Closing costs
1%
$7,785
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,820
Total Expenses
$8,132
Mortgage P&I
63%
$4,285
Property Taxes
11%
$775
Home Insurance
4%
$278
HOA
7%
$475
Property Management
12%
$818
CapEx
4%
$273
Vacancy
3%
$205
Maintenance
4%
$273
Other
11%
$750