Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.63% first-year return on $187k initial cash invested.
-5.63%
Cash On Cash
5.2%
Cap Rate
0.84
DSCR
$5,710
Rent
-$877
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,710 income − $6,587 expenses = $877 out of pocket
Investment Breakdown
|
Purchase Price
$805k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$187k
Downpayment
20%
$161k
Closing costs
1%
$8,049
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,710
Total Expenses
$6,587
Mortgage P&I
72%
$4,135
Property Taxes
4%
$232
Home Insurance
5%
$280
HOA
0%
$0
Property Management
12%
$685
CapEx
4%
$228
Vacancy
3%
$171
Maintenance
4%
$228
Other
11%
$628