Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.5% first-year return on $184k initial cash invested.
-9.5%
Cash On Cash
4.07%
Cap Rate
0.68
DSCR
$5,048
Rent
-$1,459
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,048 income − $6,507 expenses = $1,459 out of pocket
Investment Breakdown
|
Purchase Price
$792k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$184k
Downpayment
20%
$158k
Closing costs
1%
$7,922
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,048
Total Expenses
$6,507
Mortgage P&I
78%
$3,941
Property Taxes
11%
$562
Home Insurance
6%
$278
HOA
0%
$10
Property Management
12%
$606
CapEx
4%
$202
Vacancy
3%
$151
Maintenance
4%
$202
Other
11%
$555