Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.95% first-year return on $185k initial cash invested.
-6.95%
Cash On Cash
4.74%
Cap Rate
0.79
DSCR
$5,330
Rent
-$1,072
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,330 income − $6,402 expenses = $1,072 out of pocket
Investment Breakdown
|
Purchase Price
$796k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$159k
Closing costs
1%
$7,962
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,330
Total Expenses
$6,402
Mortgage P&I
75%
$4,004
Property Taxes
6%
$304
Home Insurance
5%
$282
HOA
0%
$0
Property Management
12%
$640
CapEx
4%
$213
Vacancy
3%
$160
Maintenance
4%
$213
Other
11%
$586