Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.97% first-year return on $185k initial cash invested.
-8.97%
Cash On Cash
4.29%
Cap Rate
0.71
DSCR
$4,983
Rent
-$1,382
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,983 income − $6,365 expenses = $1,382 out of pocket
Investment Breakdown
|
Purchase Price
$795k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$159k
Closing costs
1%
$7,950
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,983
Total Expenses
$6,365
Mortgage P&I
81%
$4,022
Property Taxes
7%
$372
Home Insurance
6%
$278
HOA
0%
$0
Property Management
12%
$598
CapEx
4%
$199
Vacancy
3%
$149
Maintenance
4%
$199
Other
11%
$548