Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.01% first-year return on $184k initial cash invested.
-6.01%
Cash On Cash
5.04%
Cap Rate
0.83
DSCR
$6,228
Rent
-$920
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,228 income − $7,148 expenses = $920 out of pocket
Investment Breakdown
|
Purchase Price
$790k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$184k
Downpayment
20%
$158k
Closing costs
1%
$7,895
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,228
Total Expenses
$7,148
Mortgage P&I
64%
$3,985
Property Taxes
12%
$770
Home Insurance
4%
$276
HOA
0%
$0
Property Management
12%
$747
CapEx
4%
$249
Vacancy
3%
$187
Maintenance
4%
$249
Other
11%
$685