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 $183k initial cash invested.
-5.21%
Cash On Cash
5.13%
Cap Rate
0.86
DSCR
$5,642
Rent
-$794
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,642 income − $6,436 expenses = $794 out of pocket
Investment Breakdown
|
Purchase Price
$786k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$183k
Downpayment
20%
$157k
Closing costs
1%
$7,856
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,642
Total Expenses
$6,436
Mortgage P&I
70%
$3,929
Property Taxes
6%
$313
Home Insurance
5%
$275
HOA
0%
$0
Property Management
12%
$677
CapEx
4%
$226
Vacancy
3%
$169
Maintenance
4%
$226
Other
11%
$621