Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.23% first-year return on $183k initial cash invested.
-2.23%
Cash On Cash
6.08%
Cap Rate
0.99
DSCR
$7,178
Rent
-$340
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,178 income − $7,518 expenses = $340 out of pocket
Investment Breakdown
|
Purchase Price
$786k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$183k
Downpayment
20%
$157k
Closing costs
1%
$7,861
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,178
Total Expenses
$7,518
Mortgage P&I
56%
$4,034
Property Taxes
11%
$764
Home Insurance
4%
$280
HOA
0%
$0
Property Management
12%
$861
CapEx
4%
$287
Vacancy
3%
$215
Maintenance
4%
$287
Other
11%
$790