Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.01% first-year return on $185k initial cash invested.
-11.01%
Cash On Cash
3.7%
Cap Rate
0.62
DSCR
$5,274
Rent
-$1,697
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,274 income − $6,971 expenses = $1,697 out of pocket
Investment Breakdown
|
Purchase Price
$795k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$159k
Closing costs
1%
$7,949
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,274
Total Expenses
$6,971
Mortgage P&I
75%
$3,936
Property Taxes
18%
$973
Home Insurance
5%
$269
HOA
0%
$0
Property Management
12%
$633
CapEx
4%
$211
Vacancy
3%
$158
Maintenance
4%
$211
Other
11%
$580