Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.36% first-year return on $183k initial cash invested.
-2.36%
Cash On Cash
5.88%
Cap Rate
0.98
DSCR
$6,987
Rent
-$359
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,987 income − $7,346 expenses = $359 out of pocket
Investment Breakdown
|
Purchase Price
$785k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$183k
Downpayment
20%
$157k
Closing costs
1%
$7,851
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,987
Total Expenses
$7,346
Mortgage P&I
56%
$3,924
Property Taxes
11%
$772
Home Insurance
4%
$275
HOA
0%
$0
Property Management
12%
$838
CapEx
4%
$279
Vacancy
3%
$210
Maintenance
4%
$279
Other
11%
$769