Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.2% first-year return on $184k initial cash invested.
-7.2%
Cash On Cash
4.83%
Cap Rate
0.78
DSCR
$5,538
Rent
-$1,104
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,538 income − $6,642 expenses = $1,104 out of pocket
Investment Breakdown
|
Purchase Price
$791k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$184k
Downpayment
20%
$158k
Closing costs
1%
$7,905
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,538
Total Expenses
$6,642
Mortgage P&I
73%
$4,062
Property Taxes
8%
$416
Home Insurance
5%
$280
HOA
0%
$0
Property Management
12%
$665
CapEx
4%
$222
Vacancy
3%
$166
Maintenance
4%
$222
Other
11%
$609