Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.08% first-year return on $184k initial cash invested.
-5.08%
Cash On Cash
5.38%
Cap Rate
0.87
DSCR
$6,531
Rent
-$778
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,531 income − $7,309 expenses = $778 out of pocket
Investment Breakdown
|
Purchase Price
$789k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$184k
Downpayment
20%
$158k
Closing costs
1%
$7,891
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,531
Total Expenses
$7,309
Mortgage P&I
62%
$4,055
Property Taxes
12%
$754
Home Insurance
4%
$280
HOA
0%
$0
Property Management
12%
$784
CapEx
4%
$261
Vacancy
3%
$196
Maintenance
4%
$261
Other
11%
$718