Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.72% first-year return on $183k initial cash invested.
-1.72%
Cash On Cash
6.02%
Cap Rate
1
DSCR
$6,393
Rent
-$263
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,393 income − $6,656 expenses = $263 out of pocket
Investment Breakdown
|
Purchase Price
$788k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$183k
Downpayment
20%
$158k
Closing costs
1%
$7,880
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,393
Total Expenses
$6,656
Mortgage P&I
62%
$3,958
Property Taxes
4%
$248
Home Insurance
4%
$276
HOA
0%
$0
Property Management
12%
$767
CapEx
4%
$256
Vacancy
3%
$192
Maintenance
4%
$256
Other
11%
$703