Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.73% first-year return on $183k initial cash invested.
-13.73%
Cash On Cash
3.12%
Cap Rate
0.51
DSCR
$4,034
Rent
-$2,089
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,034 income − $6,123 expenses = $2,089 out of pocket
Investment Breakdown
|
Purchase Price
$784k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$183k
Downpayment
20%
$157k
Closing costs
1%
$7,835
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,034
Total Expenses
$6,123
Mortgage P&I
98%
$3,967
Property Taxes
13%
$505
Home Insurance
7%
$280
HOA
0%
$0
Property Management
12%
$484
CapEx
4%
$161
Vacancy
3%
$121
Maintenance
4%
$161
Other
11%
$444