Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.22% first-year return on $186k initial cash invested.
-2.22%
Cash On Cash
5.71%
Cap Rate
0.98
DSCR
$6,896
Rent
-$344
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,896 income − $7,240 expenses = $344 out of pocket
Investment Breakdown
|
Purchase Price
$798k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$160k
Closing costs
1%
$7,981
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,896
Total Expenses
$7,240
Mortgage P&I
56%
$3,865
Property Taxes
11%
$749
Home Insurance
4%
$280
HOA
0%
$0
Property Management
12%
$828
CapEx
4%
$276
Vacancy
3%
$207
Maintenance
4%
$276
Other
11%
$759