Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.97% first-year return on $183k initial cash invested.
-6.97%
Cash On Cash
4.86%
Cap Rate
0.79
DSCR
$6,004
Rent
-$1,062
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,004 income − $7,066 expenses = $1,062 out of pocket
Investment Breakdown
|
Purchase Price
$785k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$183k
Downpayment
20%
$157k
Closing costs
1%
$7,849
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,004
Total Expenses
$7,066
Mortgage P&I
67%
$4,004
Property Taxes
12%
$746
Home Insurance
5%
$276
HOA
0%
$0
Property Management
12%
$720
CapEx
4%
$240
Vacancy
3%
$180
Maintenance
4%
$240
Other
11%
$660