Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.06% first-year return on $183k initial cash invested.
-11.06%
Cash On Cash
3.54%
Cap Rate
0.61
DSCR
$4,374
Rent
-$1,691
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,374 income − $6,065 expenses = $1,691 out of pocket
Investment Breakdown
|
Purchase Price
$788k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$183k
Downpayment
20%
$158k
Closing costs
1%
$7,877
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,374
Total Expenses
$6,065
Mortgage P&I
88%
$3,838
Property Taxes
11%
$467
Home Insurance
6%
$273
HOA
0%
$0
Property Management
12%
$525
CapEx
4%
$175
Vacancy
3%
$131
Maintenance
4%
$175
Other
11%
$481