Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.26% first-year return on $184k initial cash invested.
-2.26%
Cash On Cash
6.21%
Cap Rate
0.99
DSCR
$7,382
Rent
-$347
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,382 income − $7,729 expenses = $347 out of pocket
Investment Breakdown
|
Purchase Price
$792k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$184k
Downpayment
20%
$158k
Closing costs
1%
$7,921
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,382
Total Expenses
$7,729
Mortgage P&I
56%
$4,154
Property Taxes
11%
$786
Home Insurance
4%
$280
HOA
0%
$0
Property Management
12%
$886
CapEx
4%
$295
Vacancy
3%
$221
Maintenance
4%
$295
Other
11%
$812