Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.67% first-year return on $185k initial cash invested.
-6.67%
Cash On Cash
4.87%
Cap Rate
0.8
DSCR
$6,045
Rent
-$1,029
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,045 income − $7,074 expenses = $1,029 out of pocket
Investment Breakdown
|
Purchase Price
$796k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$159k
Closing costs
1%
$7,964
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,045
Total Expenses
$7,074
Mortgage P&I
67%
$4,022
Property Taxes
12%
$717
Home Insurance
5%
$280
HOA
0%
$0
Property Management
12%
$725
CapEx
4%
$242
Vacancy
3%
$181
Maintenance
4%
$242
Other
11%
$665