Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.76% first-year return on $187k initial cash invested.
-5.76%
Cash On Cash
5.6%
Cap Rate
0.86
DSCR
$6,870
Rent
-$897
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,870 income − $7,767 expenses = $897 out of pocket
Investment Breakdown
|
Purchase Price
$804k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$187k
Downpayment
20%
$161k
Closing costs
1%
$8,039
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,870
Total Expenses
$7,767
Mortgage P&I
64%
$4,372
Property Taxes
11%
$779
Home Insurance
4%
$280
HOA
0%
$0
Property Management
12%
$824
CapEx
4%
$275
Vacancy
3%
$206
Maintenance
4%
$275
Other
11%
$756