Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.19% first-year return on $184k initial cash invested.
-9.19%
Cash On Cash
4.19%
Cap Rate
0.7
DSCR
$5,190
Rent
-$1,412
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,190 income − $6,602 expenses = $1,412 out of pocket
Investment Breakdown
|
Purchase Price
$792k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$184k
Downpayment
20%
$158k
Closing costs
1%
$7,924
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,190
Total Expenses
$6,602
Mortgage P&I
77%
$3,974
Property Taxes
9%
$462
Home Insurance
5%
$280
HOA
2%
$120
Property Management
12%
$623
CapEx
4%
$208
Vacancy
3%
$156
Maintenance
4%
$208
Other
11%
$571