Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.88% first-year return on $187k initial cash invested.
-3.88%
Cash On Cash
5.48%
Cap Rate
0.92
DSCR
$6,746
Rent
-$605
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,746 income − $7,351 expenses = $605 out of pocket
Investment Breakdown
|
Purchase Price
$805k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$187k
Downpayment
20%
$161k
Closing costs
1%
$8,051
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,746
Total Expenses
$7,351
Mortgage P&I
60%
$4,014
Property Taxes
11%
$774
Home Insurance
4%
$269
HOA
0%
$0
Property Management
12%
$810
CapEx
4%
$270
Vacancy
3%
$202
Maintenance
4%
$270
Other
11%
$742