Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.53% first-year return on $182k initial cash invested.
-2.53%
Cash On Cash
5.84%
Cap Rate
0.98
DSCR
$7,869
Rent
-$384
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,869 income − $8,253 expenses = $384 out of pocket
Investment Breakdown
|
Purchase Price
$783k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$182k
Downpayment
20%
$157k
Closing costs
1%
$7,830
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,869
Total Expenses
$8,253
Mortgage P&I
49%
$3,882
Property Taxes
11%
$842
Home Insurance
4%
$287
HOA
7%
$566
Property Management
12%
$944
CapEx
4%
$315
Vacancy
3%
$236
Maintenance
4%
$315
Other
11%
$866