Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.33% first-year return on $184k initial cash invested.
-6.33%
Cash On Cash
4.8%
Cap Rate
0.81
DSCR
$5,433
Rent
-$968
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,433 income − $6,401 expenses = $968 out of pocket
Investment Breakdown
|
Purchase Price
$789k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$184k
Downpayment
20%
$158k
Closing costs
1%
$7,888
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,433
Total Expenses
$6,401
Mortgage P&I
72%
$3,903
Property Taxes
7%
$371
Home Insurance
5%
$280
HOA
0%
$0
Property Management
12%
$652
CapEx
4%
$217
Vacancy
3%
$163
Maintenance
4%
$217
Other
11%
$598