Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.03% first-year return on $186k initial cash invested.
-5.03%
Cash On Cash
5.26%
Cap Rate
0.87
DSCR
$6,574
Rent
-$777
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,574 income − $7,351 expenses = $777 out of pocket
Investment Breakdown
|
Purchase Price
$798k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$160k
Closing costs
1%
$7,977
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,574
Total Expenses
$7,351
Mortgage P&I
61%
$4,009
Property Taxes
12%
$818
Home Insurance
4%
$289
HOA
0%
$0
Property Management
12%
$789
CapEx
4%
$263
Vacancy
3%
$197
Maintenance
4%
$263
Other
11%
$723