Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.78% first-year return on $184k initial cash invested.
-1.78%
Cash On Cash
6%
Cap Rate
1
DSCR
$6,504
Rent
-$273
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,504 income − $6,777 expenses = $273 out of pocket
Investment Breakdown
|
Purchase Price
$792k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$184k
Downpayment
20%
$158k
Closing costs
1%
$7,918
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,504
Total Expenses
$6,777
Mortgage P&I
61%
$3,974
Property Taxes
5%
$313
Home Insurance
4%
$280
HOA
0%
$0
Property Management
12%
$780
CapEx
4%
$260
Vacancy
3%
$195
Maintenance
4%
$260
Other
11%
$715