Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.38% first-year return on $184k initial cash invested.
-3.38%
Cash On Cash
5.54%
Cap Rate
0.93
DSCR
$6,117
Rent
-$519
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,117 income − $6,636 expenses = $519 out of pocket
Investment Breakdown
|
Purchase Price
$792k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$184k
Downpayment
20%
$158k
Closing costs
1%
$7,922
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,117
Total Expenses
$6,636
Mortgage P&I
64%
$3,930
Property Taxes
5%
$286
Home Insurance
5%
$289
HOA
1%
$50
Property Management
12%
$734
CapEx
4%
$245
Vacancy
3%
$184
Maintenance
4%
$245
Other
11%
$673