Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.36% first-year return on $184k initial cash invested.
-10.36%
Cash On Cash
3.91%
Cap Rate
0.65
DSCR
$5,160
Rent
-$1,593
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,160 income − $6,753 expenses = $1,593 out of pocket
Investment Breakdown
|
Purchase Price
$793k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$184k
Downpayment
20%
$159k
Closing costs
1%
$7,926
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,160
Total Expenses
$6,753
Mortgage P&I
77%
$3,968
Property Taxes
15%
$751
Home Insurance
5%
$280
HOA
0%
$0
Property Management
12%
$619
CapEx
4%
$206
Vacancy
3%
$155
Maintenance
4%
$206
Other
11%
$568