Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.14% first-year return on $183k initial cash invested.
-9.14%
Cash On Cash
4.14%
Cap Rate
0.69
DSCR
$4,569
Rent
-$1,394
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,569 income − $5,963 expenses = $1,394 out of pocket
Investment Breakdown
|
Purchase Price
$786k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$183k
Downpayment
20%
$157k
Closing costs
1%
$7,862
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,569
Total Expenses
$5,963
Mortgage P&I
86%
$3,924
Property Taxes
4%
$196
Home Insurance
6%
$289
HOA
0%
$0
Property Management
12%
$548
CapEx
4%
$183
Vacancy
3%
$137
Maintenance
4%
$183
Other
11%
$503