Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.15% first-year return on $184k initial cash invested.
-6.15%
Cash On Cash
5.02%
Cap Rate
0.82
DSCR
$5,856
Rent
-$941
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,856 income − $6,797 expenses = $941 out of pocket
Investment Breakdown
|
Purchase Price
$789k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$184k
Downpayment
20%
$158k
Closing costs
1%
$7,890
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,856
Total Expenses
$6,797
Mortgage P&I
68%
$4,010
Property Taxes
9%
$520
Home Insurance
5%
$276
HOA
0%
$0
Property Management
12%
$703
CapEx
4%
$234
Vacancy
3%
$176
Maintenance
4%
$234
Other
11%
$644