Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.92% first-year return on $185k initial cash invested.
-10.92%
Cash On Cash
3.82%
Cap Rate
0.63
DSCR
$5,631
Rent
-$1,687
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,631 income − $7,318 expenses = $1,687 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%
$7,974
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,631
Total Expenses
$7,318
Mortgage P&I
71%
$4,000
Property Taxes
13%
$725
Home Insurance
5%
$280
HOA
7%
$399
Property Management
12%
$676
CapEx
4%
$225
Vacancy
3%
$169
Maintenance
4%
$225
Other
11%
$619