Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.52% first-year return on $185k initial cash invested.
-3.52%
Cash On Cash
6.1%
Cap Rate
0.94
DSCR
$7,293
Rent
-$542
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,293 income − $7,835 expenses = $542 out of pocket
Investment Breakdown
|
Purchase Price
$795k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$159k
Closing costs
1%
$7,949
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,293
Total Expenses
$7,835
Mortgage P&I
59%
$4,289
Property Taxes
11%
$786
Home Insurance
4%
$280
HOA
0%
$0
Property Management
12%
$875
CapEx
4%
$292
Vacancy
3%
$219
Maintenance
4%
$292
Other
11%
$802