Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.56% first-year return on $184k initial cash invested.
-4.56%
Cash On Cash
5.32%
Cap Rate
0.89
DSCR
$6,237
Rent
-$698
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,237 income − $6,935 expenses = $698 out of pocket
Investment Breakdown
|
Purchase Price
$790k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$184k
Downpayment
20%
$158k
Closing costs
1%
$7,897
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,237
Total Expenses
$6,935
Mortgage P&I
63%
$3,953
Property Taxes
9%
$583
Home Insurance
4%
$280
HOA
0%
$0
Property Management
12%
$748
CapEx
4%
$249
Vacancy
3%
$187
Maintenance
4%
$249
Other
11%
$686