Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.08% first-year return on $184k initial cash invested.
-5.08%
Cash On Cash
5.15%
Cap Rate
0.87
DSCR
$6,432
Rent
-$780
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,432 income − $7,212 expenses = $780 out of pocket
Investment Breakdown
|
Purchase Price
$791k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$184k
Downpayment
20%
$158k
Closing costs
1%
$7,912
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,432
Total Expenses
$7,212
Mortgage P&I
61%
$3,916
Property Taxes
13%
$833
Home Insurance
4%
$276
HOA
0%
$0
Property Management
12%
$772
CapEx
4%
$257
Vacancy
3%
$193
Maintenance
4%
$257
Other
11%
$708