Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.04% first-year return on $183k initial cash invested.
-2.04%
Cash On Cash
5.92%
Cap Rate
0.99
DSCR
$6,424
Rent
-$312
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,424 income − $6,736 expenses = $312 out of pocket
Investment Breakdown
|
Purchase Price
$787k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$183k
Downpayment
20%
$157k
Closing costs
1%
$7,867
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,424
Total Expenses
$6,736
Mortgage P&I
61%
$3,934
Property Taxes
5%
$328
Home Insurance
5%
$289
HOA
0%
$0
Property Management
12%
$771
CapEx
4%
$257
Vacancy
3%
$193
Maintenance
4%
$257
Other
11%
$707