Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.23% first-year return on $183k initial cash invested.
-8.23%
Cash On Cash
4.48%
Cap Rate
0.74
DSCR
$5,499
Rent
-$1,257
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,499 income − $6,756 expenses = $1,257 out of pocket
Investment Breakdown
|
Purchase Price
$787k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$183k
Downpayment
20%
$157k
Closing costs
1%
$7,867
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,499
Total Expenses
$6,756
Mortgage P&I
72%
$3,971
Property Taxes
12%
$646
Home Insurance
5%
$269
HOA
0%
$0
Property Management
12%
$660
CapEx
4%
$220
Vacancy
3%
$165
Maintenance
4%
$220
Other
11%
$605