Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.39% first-year return on $185k initial cash invested.
-0.39%
Cash On Cash
6.75%
Cap Rate
1.06
DSCR
$7,778
Rent
-$61
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,778 income − $7,839 expenses = $61 out of pocket
Investment Breakdown
|
Purchase Price
$797k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$159k
Closing costs
1%
$7,973
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,778
Total Expenses
$7,839
Mortgage P&I
54%
$4,232
Property Taxes
8%
$648
Home Insurance
4%
$315
HOA
0%
$0
Property Management
12%
$933
CapEx
4%
$311
Vacancy
3%
$233
Maintenance
4%
$311
Other
11%
$856