Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.32% first-year return on $184k initial cash invested.
-10.32%
Cash On Cash
4%
Cap Rate
0.65
DSCR
$4,550
Rent
-$1,579
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,550 income − $6,129 expenses = $1,579 out of pocket
Investment Breakdown
|
Purchase Price
$789k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$184k
Downpayment
20%
$158k
Closing costs
1%
$7,885
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,550
Total Expenses
$6,129
Mortgage P&I
88%
$4,026
Property Taxes
6%
$268
Home Insurance
6%
$289
HOA
0%
$0
Property Management
12%
$546
CapEx
4%
$182
Vacancy
3%
$136
Maintenance
4%
$182
Other
11%
$500