Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.49% first-year return on $184k initial cash invested.
-6.49%
Cash On Cash
5.42%
Cap Rate
0.83
DSCR
$6,099
Rent
-$994
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,099 income − $7,093 expenses = $994 out of pocket
Investment Breakdown
|
Purchase Price
$790k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$184k
Downpayment
20%
$158k
Closing costs
1%
$7,898
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,099
Total Expenses
$7,093
Mortgage P&I
71%
$4,320
Property Taxes
7%
$410
Home Insurance
5%
$289
HOA
0%
$0
Property Management
12%
$732
CapEx
4%
$244
Vacancy
3%
$183
Maintenance
4%
$244
Other
11%
$671