Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.36% first-year return on $183k initial cash invested.
-6.36%
Cash On Cash
4.94%
Cap Rate
0.82
DSCR
$5,992
Rent
-$970
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,992 income − $6,962 expenses = $970 out of pocket
Investment Breakdown
|
Purchase Price
$786k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$183k
Downpayment
20%
$157k
Closing costs
1%
$7,857
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,992
Total Expenses
$6,962
Mortgage P&I
66%
$3,967
Property Taxes
9%
$566
Home Insurance
5%
$280
HOA
2%
$111
Property Management
12%
$719
CapEx
4%
$240
Vacancy
3%
$180
Maintenance
4%
$240
Other
11%
$659