Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.15% first-year return on $185k initial cash invested.
-9.15%
Cash On Cash
4.28%
Cap Rate
0.7
DSCR
$5,284
Rent
-$1,412
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,284 income − $6,696 expenses = $1,412 out of pocket
Investment Breakdown
|
Purchase Price
$796k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$159k
Closing costs
1%
$7,964
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,284
Total Expenses
$6,696
Mortgage P&I
76%
$4,041
Property Taxes
13%
$701
Home Insurance
3%
$158
HOA
0%
$0
Property Management
12%
$634
CapEx
4%
$211
Vacancy
3%
$159
Maintenance
4%
$211
Other
11%
$581