Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.17% first-year return on $187k initial cash invested.
-12.17%
Cash On Cash
3.85%
Cap Rate
0.6
DSCR
$5,152
Rent
-$1,898
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,152 income − $7,050 expenses = $1,898 out of pocket
Investment Breakdown
|
Purchase Price
$806k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$187k
Downpayment
20%
$161k
Closing costs
1%
$8,058
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,152
Total Expenses
$7,050
Mortgage P&I
83%
$4,278
Property Taxes
14%
$733
Home Insurance
6%
$287
HOA
0%
$0
Property Management
12%
$618
CapEx
4%
$206
Vacancy
3%
$155
Maintenance
4%
$206
Other
11%
$567