Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.97% first-year return on $184k initial cash invested.
-8.97%
Cash On Cash
4.23%
Cap Rate
0.71
DSCR
$5,252
Rent
-$1,372
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,252 income − $6,624 expenses = $1,372 out of pocket
Investment Breakdown
|
Purchase Price
$788k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$184k
Downpayment
20%
$158k
Closing costs
1%
$7,884
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,252
Total Expenses
$6,624
Mortgage P&I
75%
$3,943
Property Taxes
12%
$636
Home Insurance
5%
$259
HOA
0%
$0
Property Management
12%
$630
CapEx
4%
$210
Vacancy
3%
$158
Maintenance
4%
$210
Other
11%
$578