Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.84% first-year return on $185k initial cash invested.
-0.84%
Cash On Cash
6.22%
Cap Rate
1.04
DSCR
$7,600
Rent
-$129
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,600 income − $7,729 expenses = $129 out of pocket
Investment Breakdown
|
Purchase Price
$795k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$159k
Closing costs
1%
$7,951
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,600
Total Expenses
$7,729
Mortgage P&I
52%
$3,945
Property Taxes
12%
$906
Home Insurance
4%
$294
HOA
0%
$0
Property Management
12%
$912
CapEx
4%
$304
Vacancy
3%
$228
Maintenance
4%
$304
Other
11%
$836