Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.47% first-year return on $181k initial cash invested.
-9.47%
Cash On Cash
4.08%
Cap Rate
0.68
DSCR
$4,516
Rent
-$1,428
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,516 income − $5,944 expenses = $1,428 out of pocket
Investment Breakdown
|
Purchase Price
$776k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$181k
Downpayment
20%
$155k
Closing costs
1%
$7,762
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,516
Total Expenses
$5,944
Mortgage P&I
86%
$3,883
Property Taxes
5%
$210
Home Insurance
6%
$280
HOA
1%
$35
Property Management
12%
$542
CapEx
4%
$181
Vacancy
3%
$135
Maintenance
4%
$181
Other
11%
$497