Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.98% first-year return on $183k initial cash invested.
-4.98%
Cash On Cash
5.45%
Cap Rate
0.88
DSCR
$6,230
Rent
-$757
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,230 income − $6,987 expenses = $757 out of pocket
Investment Breakdown
|
Purchase Price
$783k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$183k
Downpayment
20%
$157k
Closing costs
1%
$7,834
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,230
Total Expenses
$6,987
Mortgage P&I
65%
$4,064
Property Taxes
8%
$529
Home Insurance
4%
$276
HOA
0%
$0
Property Management
12%
$748
CapEx
4%
$249
Vacancy
3%
$187
Maintenance
4%
$249
Other
11%
$685