Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.25% first-year return on $185k initial cash invested.
-7.25%
Cash On Cash
4.68%
Cap Rate
0.78
DSCR
$5,532
Rent
-$1,118
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,532 income − $6,650 expenses = $1,118 out of pocket
Investment Breakdown
|
Purchase Price
$796k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$159k
Closing costs
1%
$7,955
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,532
Total Expenses
$6,650
Mortgage P&I
72%
$3,998
Property Taxes
9%
$491
Home Insurance
5%
$280
HOA
0%
$0
Property Management
12%
$664
CapEx
4%
$221
Vacancy
3%
$166
Maintenance
4%
$221
Other
11%
$609