Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.56% first-year return on $185k initial cash invested.
-9.56%
Cash On Cash
4.05%
Cap Rate
0.68
DSCR
$5,086
Rent
-$1,477
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,086 income − $6,563 expenses = $1,477 out of pocket
Investment Breakdown
|
Purchase Price
$797k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$159k
Closing costs
1%
$7,972
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,086
Total Expenses
$6,563
Mortgage P&I
78%
$3,964
Property Taxes
12%
$593
Home Insurance
5%
$278
HOA
0%
$0
Property Management
12%
$610
CapEx
4%
$203
Vacancy
3%
$153
Maintenance
4%
$203
Other
11%
$559