Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.16% first-year return on $184k initial cash invested.
-11.16%
Cash On Cash
3.83%
Cap Rate
0.63
DSCR
$5,294
Rent
-$1,710
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,294 income − $7,004 expenses = $1,710 out of pocket
Investment Breakdown
|
Purchase Price
$790k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$184k
Downpayment
20%
$158k
Closing costs
1%
$7,900
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,294
Total Expenses
$7,004
Mortgage P&I
76%
$4,022
Property Taxes
17%
$906
Home Insurance
5%
$276
HOA
0%
$0
Property Management
12%
$635
CapEx
4%
$212
Vacancy
3%
$159
Maintenance
4%
$212
Other
11%
$582