Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.83% first-year return on $183k initial cash invested.
-6.83%
Cash On Cash
4.67%
Cap Rate
0.79
DSCR
$5,748
Rent
-$1,044
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,748 income − $6,792 expenses = $1,044 out of pocket
Investment Breakdown
|
Purchase Price
$788k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$183k
Downpayment
20%
$158k
Closing costs
1%
$7,876
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,748
Total Expenses
$6,792
Mortgage P&I
67%
$3,879
Property Taxes
8%
$484
Home Insurance
5%
$280
HOA
3%
$195
Property Management
12%
$690
CapEx
4%
$230
Vacancy
3%
$172
Maintenance
4%
$230
Other
11%
$632