Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.85% first-year return on $185k initial cash invested.
-3.85%
Cash On Cash
5.5%
Cap Rate
0.92
DSCR
$7,332
Rent
-$594
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,332 income − $7,926 expenses = $594 out of pocket
Investment Breakdown
|
Purchase Price
$796k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$159k
Closing costs
1%
$7,956
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,332
Total Expenses
$7,926
Mortgage P&I
54%
$3,948
Property Taxes
15%
$1,085
Home Insurance
4%
$289
HOA
2%
$111
Property Management
12%
$880
CapEx
4%
$293
Vacancy
3%
$220
Maintenance
4%
$293
Other
11%
$807