Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.29% first-year return on $187k initial cash invested.
-9.29%
Cash On Cash
4.25%
Cap Rate
0.7
DSCR
$5,284
Rent
-$1,448
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,284 income − $6,732 expenses = $1,448 out of pocket
Investment Breakdown
|
Purchase Price
$805k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$187k
Downpayment
20%
$161k
Closing costs
1%
$8,045
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,284
Total Expenses
$6,732
Mortgage P&I
77%
$4,087
Property Taxes
11%
$560
Home Insurance
5%
$289
HOA
0%
$0
Property Management
12%
$634
CapEx
4%
$211
Vacancy
3%
$159
Maintenance
4%
$211
Other
11%
$581