Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.31% first-year return on $184k initial cash invested.
-10.31%
Cash On Cash
3.88%
Cap Rate
0.65
DSCR
$4,503
Rent
-$1,578
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,503 income − $6,081 expenses = $1,578 out of pocket
Investment Breakdown
|
Purchase Price
$789k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$184k
Downpayment
20%
$158k
Closing costs
1%
$7,885
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,503
Total Expenses
$6,081
Mortgage P&I
88%
$3,945
Property Taxes
6%
$253
Home Insurance
6%
$286
HOA
1%
$67
Property Management
12%
$540
CapEx
4%
$180
Vacancy
3%
$135
Maintenance
4%
$180
Other
11%
$495