Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.04% first-year return on $184k initial cash invested.
-7.04%
Cash On Cash
4.88%
Cap Rate
0.79
DSCR
$5,025
Rent
-$1,082
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,025 income − $6,107 expenses = $1,082 out of pocket
Investment Breakdown
|
Purchase Price
$792k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$184k
Downpayment
20%
$158k
Closing costs
1%
$7,920
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,025
Total Expenses
$6,107
Mortgage P&I
82%
$4,099
Property Taxes
0%
$5
Home Insurance
6%
$294
HOA
0%
$0
Property Management
12%
$603
CapEx
4%
$201
Vacancy
3%
$151
Maintenance
4%
$201
Other
11%
$553