Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.28% first-year return on $185k initial cash invested.
-3.28%
Cash On Cash
5.7%
Cap Rate
0.94
DSCR
$6,542
Rent
-$507
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,542 income − $7,049 expenses = $507 out of pocket
Investment Breakdown
|
Purchase Price
$797k
Downpayment
20.0%
Interest Rate
6.5%
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
$6,542
Total Expenses
$7,049
Mortgage P&I
62%
$4,034
Property Taxes
8%
$510
Home Insurance
4%
$280
HOA
0%
$0
Property Management
12%
$785
CapEx
4%
$262
Vacancy
3%
$196
Maintenance
4%
$262
Other
11%
$720