Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.69% first-year return on $183k initial cash invested.
-3.69%
Cash On Cash
5.53%
Cap Rate
0.92
DSCR
$6,242
Rent
-$563
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,242 income − $6,805 expenses = $563 out of pocket
Investment Breakdown
|
Purchase Price
$785k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$183k
Downpayment
20%
$157k
Closing costs
1%
$7,851
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,242
Total Expenses
$6,805
Mortgage P&I
63%
$3,933
Property Taxes
7%
$422
Home Insurance
4%
$280
HOA
1%
$47
Property Management
12%
$749
CapEx
4%
$250
Vacancy
3%
$187
Maintenance
4%
$250
Other
11%
$687