Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.81% first-year return on $184k initial cash invested.
-2.81%
Cash On Cash
5.83%
Cap Rate
0.96
DSCR
$7,006
Rent
-$430
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,006 income − $7,436 expenses = $430 out of pocket
Investment Breakdown
|
Purchase Price
$790k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$184k
Downpayment
20%
$158k
Closing costs
1%
$7,896
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,006
Total Expenses
$7,436
Mortgage P&I
57%
$3,988
Property Taxes
11%
$777
Home Insurance
4%
$289
HOA
0%
$0
Property Management
12%
$841
CapEx
4%
$280
Vacancy
3%
$210
Maintenance
4%
$280
Other
11%
$771