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 $185k initial cash invested.
-10.36%
Cash On Cash
3.91%
Cap Rate
0.65
DSCR
$5,685
Rent
-$1,600
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,685 income − $7,285 expenses = $1,600 out of pocket
Investment Breakdown
|
Purchase Price
$797k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$159k
Closing costs
1%
$7,972
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,685
Total Expenses
$7,285
Mortgage P&I
70%
$3,972
Property Taxes
19%
$1,068
Home Insurance
6%
$313
HOA
0%
$0
Property Management
12%
$682
CapEx
4%
$227
Vacancy
3%
$171
Maintenance
4%
$227
Other
11%
$625