Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.07% first-year return on $184k initial cash invested.
-9.07%
Cash On Cash
4.23%
Cap Rate
0.7
DSCR
$4,812
Rent
-$1,393
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,812 income − $6,205 expenses = $1,393 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%
$7,915
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,812
Total Expenses
$6,205
Mortgage P&I
83%
$3,989
Property Taxes
5%
$238
Home Insurance
6%
$290
HOA
1%
$54
Property Management
12%
$577
CapEx
4%
$192
Vacancy
3%
$144
Maintenance
4%
$192
Other
11%
$529