Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.89% first-year return on $185k initial cash invested.
-5.89%
Cash On Cash
4.87%
Cap Rate
0.82
DSCR
$5,572
Rent
-$909
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,572 income − $6,481 expenses = $909 out of pocket
Investment Breakdown
|
Purchase Price
$796k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$159k
Closing costs
1%
$7,961
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,572
Total Expenses
$6,481
Mortgage P&I
70%
$3,917
Property Taxes
7%
$389
Home Insurance
5%
$280
HOA
0%
$0
Property Management
12%
$669
CapEx
4%
$223
Vacancy
3%
$167
Maintenance
4%
$223
Other
11%
$613