Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.87% first-year return on $187k initial cash invested.
-8.87%
Cash On Cash
4.81%
Cap Rate
0.74
DSCR
$5,828
Rent
-$1,379
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,828 income − $7,207 expenses = $1,379 out of pocket
Investment Breakdown
|
Purchase Price
$803k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$187k
Downpayment
20%
$161k
Closing costs
1%
$8,029
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,828
Total Expenses
$7,207
Mortgage P&I
75%
$4,362
Property Taxes
4%
$234
Home Insurance
5%
$281
HOA
6%
$349
Property Management
12%
$699
CapEx
4%
$233
Vacancy
3%
$175
Maintenance
4%
$233
Other
11%
$641