Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.32% first-year return on $182k initial cash invested.
-14.32%
Cash On Cash
2.88%
Cap Rate
0.48
DSCR
$3,675
Rent
-$2,176
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,675 income − $5,851 expenses = $2,176 out of pocket
Investment Breakdown
|
Purchase Price
$783k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$182k
Downpayment
20%
$157k
Closing costs
1%
$7,827
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,675
Total Expenses
$5,851
Mortgage P&I
106%
$3,909
Property Taxes
9%
$323
Home Insurance
7%
$274
HOA
3%
$96
Property Management
12%
$441
CapEx
4%
$147
Vacancy
3%
$110
Maintenance
4%
$147
Other
11%
$404
Projection Charts
Investment Value YoY