Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.21% first-year return on $187k initial cash invested.
-8.21%
Cash On Cash
4.65%
Cap Rate
0.75
DSCR
$5,822
Rent
-$1,278
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,822 income − $7,100 expenses = $1,278 out of pocket
Investment Breakdown
|
Purchase Price
$804k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$187k
Downpayment
20%
$161k
Closing costs
1%
$8,039
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,822
Total Expenses
$7,100
Mortgage P&I
71%
$4,161
Property Taxes
12%
$670
Home Insurance
5%
$289
HOA
0%
$0
Property Management
12%
$699
CapEx
4%
$233
Vacancy
3%
$175
Maintenance
4%
$233
Other
11%
$640