Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.53% first-year return on $181k initial cash invested.
-15.53%
Cash On Cash
3.32%
Cap Rate
0.5
DSCR
$4,404
Rent
-$2,341
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,404 income − $6,745 expenses = $2,341 out of pocket
Investment Breakdown
|
Purchase Price
$776k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$181k
Downpayment
20%
$155k
Closing costs
1%
$7,757
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,404
Total Expenses
$6,745
Mortgage P&I
98%
$4,311
Property Taxes
9%
$405
Home Insurance
6%
$280
HOA
6%
$253
Property Management
12%
$528
CapEx
4%
$176
Vacancy
3%
$132
Maintenance
4%
$176
Other
11%
$484