Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.15% first-year return on $184k initial cash invested.
-2.15%
Cash On Cash
5.78%
Cap Rate
0.98
DSCR
$6,668
Rent
-$330
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,668 income − $6,998 expenses = $330 out of pocket
Investment Breakdown
|
Purchase Price
$792k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$184k
Downpayment
20%
$158k
Closing costs
1%
$7,924
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,668
Total Expenses
$6,998
Mortgage P&I
58%
$3,879
Property Taxes
6%
$405
Home Insurance
4%
$286
HOA
2%
$161
Property Management
12%
$800
CapEx
4%
$267
Vacancy
3%
$200
Maintenance
4%
$267
Other
11%
$733