Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.33% first-year return on $184k initial cash invested.
-9.33%
Cash On Cash
4.16%
Cap Rate
0.69
DSCR
$5,106
Rent
-$1,434
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,106 income − $6,540 expenses = $1,434 out of pocket
Investment Breakdown
|
Purchase Price
$793k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$184k
Downpayment
20%
$159k
Closing costs
1%
$7,928
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,106
Total Expenses
$6,540
Mortgage P&I
78%
$3,977
Property Taxes
11%
$551
Home Insurance
5%
$276
HOA
0%
$0
Property Management
12%
$613
CapEx
4%
$204
Vacancy
3%
$153
Maintenance
4%
$204
Other
11%
$562