Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.63% first-year return on $184k initial cash invested.
-5.63%
Cash On Cash
5.2%
Cap Rate
0.85
DSCR
$6,675
Rent
-$864
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,675 income − $7,539 expenses = $864 out of pocket
Investment Breakdown
|
Purchase Price
$792k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$184k
Downpayment
20%
$158k
Closing costs
1%
$7,917
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,675
Total Expenses
$7,539
Mortgage P&I
60%
$4,026
Property Taxes
14%
$964
Home Insurance
4%
$280
HOA
0%
$0
Property Management
12%
$801
CapEx
4%
$267
Vacancy
3%
$200
Maintenance
4%
$267
Other
11%
$734