Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.57% first-year return on $184k initial cash invested.
-2.57%
Cash On Cash
5.77%
Cap Rate
0.97
DSCR
$6,608
Rent
-$395
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,608 income − $7,003 expenses = $395 out of pocket
Investment Breakdown
|
Purchase Price
$793k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$184k
Downpayment
20%
$159k
Closing costs
1%
$7,927
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,608
Total Expenses
$7,003
Mortgage P&I
60%
$3,942
Property Taxes
8%
$526
Home Insurance
4%
$289
HOA
0%
$0
Property Management
12%
$793
CapEx
4%
$264
Vacancy
3%
$198
Maintenance
4%
$264
Other
11%
$727