Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.02% first-year return on $187k initial cash invested.
-7.02%
Cash On Cash
4.86%
Cap Rate
0.8
DSCR
$6,740
Rent
-$1,097
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,740 income − $7,837 expenses = $1,097 out of pocket
Investment Breakdown
|
Purchase Price
$807k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$187k
Downpayment
20%
$161k
Closing costs
1%
$8,068
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,740
Total Expenses
$7,837
Mortgage P&I
61%
$4,093
Property Taxes
11%
$750
Home Insurance
4%
$289
HOA
6%
$413
Property Management
12%
$809
CapEx
4%
$270
Vacancy
3%
$202
Maintenance
4%
$270
Other
11%
$741