Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.24% first-year return on $184k initial cash invested.
-5.24%
Cash On Cash
5.25%
Cap Rate
0.86
DSCR
$6,034
Rent
-$801
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,034 income − $6,835 expenses = $801 out of pocket
Investment Breakdown
|
Purchase Price
$788k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$184k
Downpayment
20%
$158k
Closing costs
1%
$7,883
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,034
Total Expenses
$6,835
Mortgage P&I
66%
$4,010
Property Taxes
8%
$494
Home Insurance
5%
$280
HOA
0%
$0
Property Management
12%
$724
CapEx
4%
$241
Vacancy
3%
$181
Maintenance
4%
$241
Other
11%
$664