Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.6% first-year return on $185k initial cash invested.
-10.6%
Cash On Cash
3.89%
Cap Rate
0.65
DSCR
$6,394
Rent
-$1,632
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,394 income − $8,026 expenses = $1,632 out of pocket
Investment Breakdown
|
Purchase Price
$794k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$159k
Closing costs
1%
$7,940
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,394
Total Expenses
$8,026
Mortgage P&I
62%
$3,952
Property Taxes
20%
$1,275
Home Insurance
5%
$289
HOA
5%
$336
Property Management
12%
$767
CapEx
4%
$256
Vacancy
3%
$192
Maintenance
4%
$256
Other
11%
$703