Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.73% first-year return on $185k initial cash invested.
-6.73%
Cash On Cash
4.86%
Cap Rate
0.81
DSCR
$6,747
Rent
-$1,039
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,747 income − $7,786 expenses = $1,039 out of pocket
Investment Breakdown
|
Purchase Price
$796k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$159k
Closing costs
1%
$7,963
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,747
Total Expenses
$7,786
Mortgage P&I
59%
$3,994
Property Taxes
15%
$985
Home Insurance
4%
$280
HOA
3%
$233
Property Management
12%
$810
CapEx
4%
$270
Vacancy
3%
$202
Maintenance
4%
$270
Other
11%
$742