Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.49% first-year return on $185k initial cash invested.
-8.49%
Cash On Cash
4.43%
Cap Rate
0.73
DSCR
$5,721
Rent
-$1,310
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,721 income − $7,031 expenses = $1,310 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%
$7,963
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,721
Total Expenses
$7,031
Mortgage P&I
70%
$4,019
Property Taxes
14%
$786
Home Insurance
5%
$280
HOA
0%
$0
Property Management
12%
$687
CapEx
4%
$229
Vacancy
3%
$172
Maintenance
4%
$229
Other
11%
$629