Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.79% first-year return on $185k initial cash invested.
-9.79%
Cash On Cash
4.32%
Cap Rate
0.69
DSCR
$5,612
Rent
-$1,512
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,612 income − $7,124 expenses = $1,512 out of pocket
Investment Breakdown
|
Purchase Price
$797k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$159k
Closing costs
1%
$7,966
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,612
Total Expenses
$7,124
Mortgage P&I
74%
$4,158
Property Taxes
14%
$780
Home Insurance
5%
$280
HOA
0%
$0
Property Management
12%
$673
CapEx
4%
$224
Vacancy
3%
$168
Maintenance
4%
$224
Other
11%
$617