Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.44% first-year return on $184k initial cash invested.
-6.44%
Cash On Cash
4.85%
Cap Rate
0.81
DSCR
$5,709
Rent
-$988
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,709 income − $6,697 expenses = $988 out of pocket
Investment Breakdown
|
Purchase Price
$791k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$184k
Downpayment
20%
$158k
Closing costs
1%
$7,912
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,709
Total Expenses
$6,697
Mortgage P&I
69%
$3,961
Property Taxes
9%
$507
Home Insurance
5%
$289
HOA
0%
$0
Property Management
12%
$685
CapEx
4%
$228
Vacancy
3%
$171
Maintenance
4%
$228
Other
11%
$628