Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.52% first-year return on $182k initial cash invested.
-14.52%
Cash On Cash
2.83%
Cap Rate
0.47
DSCR
$3,630
Rent
-$2,206
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,630 income − $5,836 expenses = $2,206 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
$3,630
Total Expenses
$5,836
Mortgage P&I
108%
$3,909
Property Taxes
9%
$323
Home Insurance
8%
$274
HOA
3%
$96
Property Management
12%
$436
CapEx
4%
$145
Vacancy
3%
$109
Maintenance
4%
$145
Other
11%
$399
Projection Charts
Investment Value YoY