Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.58% first-year return on $187k initial cash invested.
-7.58%
Cash On Cash
4.51%
Cap Rate
0.76
DSCR
$5,096
Rent
-$1,185
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,096 income − $6,281 expenses = $1,185 out of pocket
Investment Breakdown
|
Purchase Price
$807k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$187k
Downpayment
20%
$161k
Closing costs
1%
$8,071
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,096
Total Expenses
$6,281
Mortgage P&I
79%
$4,013
Property Taxes
4%
$208
Home Insurance
6%
$297
HOA
1%
$29
Property Management
12%
$612
CapEx
4%
$204
Vacancy
3%
$153
Maintenance
4%
$204
Other
11%
$561