Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.83% first-year return on $182k initial cash invested.
-5.83%
Cash On Cash
5.02%
Cap Rate
0.83
DSCR
$5,114
Rent
-$885
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,114 income − $5,999 expenses = $885 out of pocket
Investment Breakdown
|
Purchase Price
$781k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$182k
Downpayment
20%
$156k
Closing costs
1%
$7,814
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,114
Total Expenses
$5,999
Mortgage P&I
77%
$3,951
Property Taxes
1%
$33
Home Insurance
5%
$275
HOA
0%
$0
Property Management
12%
$614
CapEx
4%
$205
Vacancy
3%
$153
Maintenance
4%
$205
Other
11%
$563