Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.01% first-year return on $188k initial cash invested.
-5.01%
Cash On Cash
5.28%
Cap Rate
0.87
DSCR
$6,816
Rent
-$783
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,816 income − $7,599 expenses = $783 out of pocket
Investment Breakdown
|
Purchase Price
$807k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$161k
Closing costs
1%
$8,074
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,816
Total Expenses
$7,599
Mortgage P&I
60%
$4,061
Property Taxes
14%
$933
Home Insurance
4%
$287
HOA
0%
$0
Property Management
12%
$818
CapEx
4%
$273
Vacancy
3%
$204
Maintenance
4%
$273
Other
11%
$750