Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.9% first-year return on $185k initial cash invested.
-6.9%
Cash On Cash
4.81%
Cap Rate
0.8
DSCR
$6,156
Rent
-$1,066
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,156 income − $7,222 expenses = $1,066 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%
$7,967
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,156
Total Expenses
$7,222
Mortgage P&I
65%
$4,014
Property Taxes
13%
$811
Home Insurance
5%
$304
HOA
0%
$0
Property Management
12%
$739
CapEx
4%
$246
Vacancy
3%
$185
Maintenance
4%
$246
Other
11%
$677