Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.84% first-year return on $184k initial cash invested.
-7.84%
Cash On Cash
4.48%
Cap Rate
0.75
DSCR
$5,781
Rent
-$1,203
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,781 income − $6,984 expenses = $1,203 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%
$7,907
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,781
Total Expenses
$6,984
Mortgage P&I
68%
$3,925
Property Taxes
11%
$632
Home Insurance
5%
$269
HOA
3%
$193
Property Management
12%
$694
CapEx
4%
$231
Vacancy
3%
$173
Maintenance
4%
$231
Other
11%
$636