Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.72% first-year return on $187k initial cash invested.
-7.72%
Cash On Cash
4.53%
Cap Rate
0.75
DSCR
$5,182
Rent
-$1,204
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,182 income − $6,386 expenses = $1,204 out of pocket
Investment Breakdown
|
Purchase Price
$806k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$187k
Downpayment
20%
$161k
Closing costs
1%
$8,058
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,182
Total Expenses
$6,386
Mortgage P&I
78%
$4,036
Property Taxes
6%
$302
Home Insurance
6%
$287
HOA
0%
$0
Property Management
12%
$622
CapEx
4%
$207
Vacancy
3%
$155
Maintenance
4%
$207
Other
11%
$570