Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.61% first-year return on $181k initial cash invested.
-16.61%
Cash On Cash
2.57%
Cap Rate
0.41
DSCR
$3,879
Rent
-$2,507
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,879 income − $6,386 expenses = $2,507 out of pocket
Investment Breakdown
|
Purchase Price
$777k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$181k
Downpayment
20%
$155k
Closing costs
1%
$7,769
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,879
Total Expenses
$6,386
Mortgage P&I
104%
$4,015
Property Taxes
20%
$773
Home Insurance
7%
$280
HOA
0%
$0
Property Management
12%
$465
CapEx
4%
$155
Vacancy
3%
$116
Maintenance
4%
$155
Other
11%
$427