Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.58% first-year return on $184k initial cash invested.
-8.58%
Cash On Cash
4.28%
Cap Rate
0.72
DSCR
$5,046
Rent
-$1,316
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,046 income − $6,362 expenses = $1,316 out of pocket
Investment Breakdown
|
Purchase Price
$791k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$184k
Downpayment
20%
$158k
Closing costs
1%
$7,907
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,046
Total Expenses
$6,362
Mortgage P&I
78%
$3,931
Property Taxes
9%
$442
Home Insurance
5%
$273
HOA
0%
$0
Property Management
12%
$606
CapEx
4%
$202
Vacancy
3%
$151
Maintenance
4%
$202
Other
11%
$555