Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.47% first-year return on $184k initial cash invested.
-8.47%
Cash On Cash
4.33%
Cap Rate
0.72
DSCR
$5,182
Rent
-$1,300
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,182 income − $6,482 expenses = $1,300 out of pocket
Investment Breakdown
|
Purchase Price
$791k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$184k
Downpayment
20%
$158k
Closing costs
1%
$7,914
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,182
Total Expenses
$6,482
Mortgage P&I
76%
$3,950
Property Taxes
10%
$500
Home Insurance
5%
$271
HOA
0%
$0
Property Management
12%
$622
CapEx
4%
$207
Vacancy
3%
$155
Maintenance
4%
$207
Other
11%
$570