Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.59% first-year return on $184k initial cash invested.
-11.59%
Cash On Cash
4.16%
Cap Rate
0.64
DSCR
$5,394
Rent
-$1,776
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,394 income − $7,170 expenses = $1,776 out of pocket
Investment Breakdown
|
Purchase Price
$790k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$184k
Downpayment
20%
$158k
Closing costs
1%
$7,901
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,394
Total Expenses
$7,170
Mortgage P&I
80%
$4,297
Property Taxes
14%
$759
Home Insurance
5%
$280
HOA
0%
$0
Property Management
12%
$647
CapEx
4%
$216
Vacancy
3%
$162
Maintenance
4%
$216
Other
11%
$593