Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.97% first-year return on $183k initial cash invested.
-5.97%
Cash On Cash
5.06%
Cap Rate
0.84
DSCR
$6,990
Rent
-$909
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,990 income − $7,899 expenses = $909 out of pocket
Investment Breakdown
|
Purchase Price
$784k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$183k
Downpayment
20%
$157k
Closing costs
1%
$7,841
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,990
Total Expenses
$7,899
Mortgage P&I
56%
$3,936
Property Taxes
19%
$1,307
Home Insurance
4%
$278
HOA
0%
$0
Property Management
12%
$839
CapEx
4%
$280
Vacancy
3%
$210
Maintenance
4%
$280
Other
11%
$769