Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.01% first-year return on $182k initial cash invested.
-9.01%
Cash On Cash
4.27%
Cap Rate
0.71
DSCR
$5,220
Rent
-$1,370
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,220 income − $6,590 expenses = $1,370 out of pocket
Investment Breakdown
|
Purchase Price
$783k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$182k
Downpayment
20%
$157k
Closing costs
1%
$7,829
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,220
Total Expenses
$6,590
Mortgage P&I
76%
$3,950
Property Taxes
10%
$533
Home Insurance
6%
$332
HOA
0%
$0
Property Management
12%
$626
CapEx
4%
$209
Vacancy
3%
$157
Maintenance
4%
$209
Other
11%
$574