Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.56% first-year return on $184k initial cash invested.
-9.56%
Cash On Cash
4.47%
Cap Rate
0.7
DSCR
$5,631
Rent
-$1,468
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,631 income − $7,099 expenses = $1,468 out of pocket
Investment Breakdown
|
Purchase Price
$792k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$184k
Downpayment
20%
$158k
Closing costs
1%
$7,922
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,631
Total Expenses
$7,099
Mortgage P&I
74%
$4,193
Property Taxes
13%
$712
Home Insurance
5%
$280
HOA
0%
$0
Property Management
12%
$676
CapEx
4%
$225
Vacancy
3%
$169
Maintenance
4%
$225
Other
11%
$619