Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.81% first-year return on $185k initial cash invested.
-1.81%
Cash On Cash
5.96%
Cap Rate
1
DSCR
$6,952
Rent
-$278
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,952 income − $7,230 expenses = $278 out of pocket
Investment Breakdown
|
Purchase Price
$794k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$159k
Closing costs
1%
$7,935
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,952
Total Expenses
$7,230
Mortgage P&I
57%
$3,939
Property Taxes
9%
$647
Home Insurance
4%
$280
HOA
0%
$0
Property Management
12%
$834
CapEx
4%
$278
Vacancy
3%
$209
Maintenance
4%
$278
Other
11%
$765