Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.83% first-year return on $184k initial cash invested.
-9.83%
Cash On Cash
3.97%
Cap Rate
0.67
DSCR
$5,104
Rent
-$1,505
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,104 income − $6,609 expenses = $1,505 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%
$7,894
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,104
Total Expenses
$6,609
Mortgage P&I
77%
$3,910
Property Taxes
11%
$537
Home Insurance
5%
$280
HOA
3%
$148
Property Management
12%
$612
CapEx
4%
$204
Vacancy
3%
$153
Maintenance
4%
$204
Other
11%
$561