Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.38% first-year return on $185k initial cash invested.
-9.38%
Cash On Cash
4.28%
Cap Rate
0.7
DSCR
$5,360
Rent
-$1,442
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,360 income − $6,802 expenses = $1,442 out of pocket
Investment Breakdown
|
Purchase Price
$793k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$159k
Closing costs
1%
$7,929
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,360
Total Expenses
$6,802
Mortgage P&I
76%
$4,056
Property Taxes
12%
$644
Home Insurance
5%
$280
HOA
0%
$0
Property Management
12%
$643
CapEx
4%
$214
Vacancy
3%
$161
Maintenance
4%
$214
Other
11%
$590