Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.47% first-year return on $185k initial cash invested.
-4.47%
Cash On Cash
5.4%
Cap Rate
0.89
DSCR
$6,136
Rent
-$688
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,136 income − $6,824 expenses = $688 out of pocket
Investment Breakdown
|
Purchase Price
$793k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$159k
Closing costs
1%
$7,930
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,136
Total Expenses
$6,824
Mortgage P&I
65%
$4,014
Property Taxes
6%
$376
Home Insurance
6%
$349
HOA
0%
$0
Property Management
12%
$736
CapEx
4%
$245
Vacancy
3%
$184
Maintenance
4%
$245
Other
11%
$675