Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.92% first-year return on $185k initial cash invested.
-6.92%
Cash On Cash
4.91%
Cap Rate
0.8
DSCR
$5,922
Rent
-$1,064
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,922 income − $6,986 expenses = $1,064 out of pocket
Investment Breakdown
|
Purchase Price
$793k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$159k
Closing costs
1%
$7,932
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,922
Total Expenses
$6,986
Mortgage P&I
69%
$4,070
Property Taxes
11%
$622
Home Insurance
5%
$280
HOA
0%
$0
Property Management
12%
$711
CapEx
4%
$237
Vacancy
3%
$178
Maintenance
4%
$237
Other
11%
$651