Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.53% first-year return on $184k initial cash invested.
-7.53%
Cash On Cash
4.47%
Cap Rate
0.76
DSCR
$5,346
Rent
-$1,157
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,346 income − $6,503 expenses = $1,157 out of pocket
Investment Breakdown
|
Purchase Price
$792k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$184k
Downpayment
20%
$158k
Closing costs
1%
$7,924
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,346
Total Expenses
$6,503
Mortgage P&I
73%
$3,897
Property Taxes
9%
$500
Home Insurance
5%
$288
HOA
0%
$0
Property Management
12%
$642
CapEx
4%
$214
Vacancy
3%
$160
Maintenance
4%
$214
Other
11%
$588