Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.54% first-year return on $184k initial cash invested.
-7.54%
Cash On Cash
4.43%
Cap Rate
0.76
DSCR
$5,818
Rent
-$1,154
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,818 income − $6,972 expenses = $1,154 out of pocket
Investment Breakdown
|
Purchase Price
$789k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$184k
Downpayment
20%
$158k
Closing costs
1%
$7,889
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,818
Total Expenses
$6,972
Mortgage P&I
66%
$3,834
Property Taxes
12%
$703
Home Insurance
5%
$270
HOA
3%
$186
Property Management
12%
$698
CapEx
4%
$233
Vacancy
3%
$175
Maintenance
4%
$233
Other
11%
$640