Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.9% first-year return on $186k initial cash invested.
-2.9%
Cash On Cash
5.77%
Cap Rate
0.96
DSCR
$6,825
Rent
-$449
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,825 income − $7,274 expenses = $449 out of pocket
Investment Breakdown
|
Purchase Price
$799k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$160k
Closing costs
1%
$7,985
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,825
Total Expenses
$7,274
Mortgage P&I
59%
$4,018
Property Taxes
9%
$637
Home Insurance
4%
$298
HOA
0%
$0
Property Management
12%
$819
CapEx
4%
$273
Vacancy
3%
$205
Maintenance
4%
$273
Other
11%
$751