Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.17% first-year return on $184k initial cash invested.
-10.17%
Cash On Cash
4.05%
Cap Rate
0.67
DSCR
$5,932
Rent
-$1,562
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,932 income − $7,494 expenses = $1,562 out of pocket
Investment Breakdown
|
Purchase Price
$792k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$184k
Downpayment
20%
$158k
Closing costs
1%
$7,916
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,932
Total Expenses
$7,494
Mortgage P&I
67%
$3,996
Property Taxes
17%
$1,035
Home Insurance
5%
$280
HOA
3%
$166
Property Management
12%
$712
CapEx
4%
$237
Vacancy
3%
$178
Maintenance
4%
$237
Other
11%
$653