Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.52% first-year return on $184k initial cash invested.
-7.52%
Cash On Cash
4.65%
Cap Rate
0.77
DSCR
$5,906
Rent
-$1,151
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,906 income − $7,057 expenses = $1,151 out of pocket
Investment Breakdown
|
Purchase Price
$788k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$184k
Downpayment
20%
$158k
Closing costs
1%
$7,884
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,906
Total Expenses
$7,057
Mortgage P&I
67%
$3,972
Property Taxes
13%
$781
Home Insurance
5%
$278
HOA
0%
$18
Property Management
12%
$709
CapEx
4%
$236
Vacancy
3%
$177
Maintenance
4%
$236
Other
11%
$650