Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.28% first-year return on $184k initial cash invested.
-10.28%
Cash On Cash
4.08%
Cap Rate
0.66
DSCR
$4,930
Rent
-$1,578
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,930 income − $6,508 expenses = $1,578 out of pocket
Investment Breakdown
|
Purchase Price
$792k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$184k
Downpayment
20%
$158k
Closing costs
1%
$7,915
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,930
Total Expenses
$6,508
Mortgage P&I
83%
$4,070
Property Taxes
9%
$465
Home Insurance
6%
$297
HOA
0%
$0
Property Management
12%
$592
CapEx
4%
$197
Vacancy
3%
$148
Maintenance
4%
$197
Other
11%
$542