Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.67% first-year return on $185k initial cash invested.
-6.67%
Cash On Cash
4.72%
Cap Rate
0.79
DSCR
$5,458
Rent
-$1,031
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,458 income − $6,489 expenses = $1,031 out of pocket
Investment Breakdown
|
Purchase Price
$797k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$159k
Closing costs
1%
$7,970
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,458
Total Expenses
$6,489
Mortgage P&I
72%
$3,945
Property Taxes
8%
$410
Home Insurance
5%
$279
HOA
0%
$0
Property Management
12%
$655
CapEx
4%
$218
Vacancy
3%
$164
Maintenance
4%
$218
Other
11%
$600