Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.37% first-year return on $185k initial cash invested.
-10.37%
Cash On Cash
3.93%
Cap Rate
0.65
DSCR
$5,487
Rent
-$1,598
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,487 income − $7,085 expenses = $1,598 out of pocket
Investment Breakdown
|
Purchase Price
$795k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$159k
Closing costs
1%
$7,947
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,487
Total Expenses
$7,085
Mortgage P&I
73%
$3,983
Property Taxes
15%
$812
Home Insurance
5%
$280
HOA
3%
$145
Property Management
12%
$658
CapEx
4%
$219
Vacancy
3%
$165
Maintenance
4%
$219
Other
11%
$604