Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.21% first-year return on $184k initial cash invested.
-5.21%
Cash On Cash
5.16%
Cap Rate
0.86
DSCR
$5,574
Rent
-$798
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,574 income − $6,372 expenses = $798 out of pocket
Investment Breakdown
|
Purchase Price
$790k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$184k
Downpayment
20%
$158k
Closing costs
1%
$7,895
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,574
Total Expenses
$6,372
Mortgage P&I
71%
$3,972
Property Taxes
4%
$229
Home Insurance
5%
$276
HOA
0%
$0
Property Management
12%
$669
CapEx
4%
$223
Vacancy
3%
$167
Maintenance
4%
$223
Other
11%
$613