Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.28% first-year return on $183k initial cash invested.
-4.28%
Cash On Cash
5.35%
Cap Rate
0.89
DSCR
$5,871
Rent
-$653
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,871 income − $6,524 expenses = $653 out of pocket
Investment Breakdown
|
Purchase Price
$787k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$183k
Downpayment
20%
$157k
Closing costs
1%
$7,871
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,871
Total Expenses
$6,524
Mortgage P&I
67%
$3,928
Property Taxes
5%
$319
Home Insurance
5%
$280
HOA
0%
$0
Property Management
12%
$705
CapEx
4%
$235
Vacancy
3%
$176
Maintenance
4%
$235
Other
11%
$646