Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.25% first-year return on $185k initial cash invested.
-10.25%
Cash On Cash
4.54%
Cap Rate
0.69
DSCR
$5,800
Rent
-$1,577
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,800 income − $7,377 expenses = $1,577 out of pocket
Investment Breakdown
|
Purchase Price
$794k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$159k
Closing costs
1%
$7,936
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,800
Total Expenses
$7,377
Mortgage P&I
75%
$4,345
Property Taxes
13%
$780
Home Insurance
5%
$280
HOA
0%
$0
Property Management
12%
$696
CapEx
4%
$232
Vacancy
3%
$174
Maintenance
4%
$232
Other
11%
$638