Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.55% first-year return on $183k initial cash invested.
-16.55%
Cash On Cash
2.42%
Cap Rate
0.4
DSCR
$3,252
Rent
-$2,522
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,252 income − $5,774 expenses = $2,522 out of pocket
Investment Breakdown
|
Purchase Price
$785k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$183k
Downpayment
20%
$157k
Closing costs
1%
$7,850
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,252
Total Expenses
$5,774
Mortgage P&I
122%
$3,974
Property Taxes
13%
$419
Home Insurance
8%
$275
HOA
0%
$0
Property Management
12%
$390
CapEx
4%
$130
Vacancy
3%
$98
Maintenance
4%
$130
Other
11%
$358