Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.99% first-year return on $185k initial cash invested.
-5.99%
Cash On Cash
4.95%
Cap Rate
0.83
DSCR
$5,744
Rent
-$925
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,744 income − $6,669 expenses = $925 out of pocket
Investment Breakdown
|
Purchase Price
$797k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$159k
Closing costs
1%
$7,971
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,744
Total Expenses
$6,669
Mortgage P&I
69%
$3,982
Property Taxes
8%
$454
Home Insurance
5%
$280
HOA
0%
$0
Property Management
12%
$689
CapEx
4%
$230
Vacancy
3%
$172
Maintenance
4%
$230
Other
11%
$632