Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.33% first-year return on $185k initial cash invested.
-6.33%
Cash On Cash
4.87%
Cap Rate
0.81
DSCR
$5,682
Rent
-$979
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,682 income − $6,661 expenses = $979 out of pocket
Investment Breakdown
|
Purchase Price
$798k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$160k
Closing costs
1%
$7,976
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,682
Total Expenses
$6,661
Mortgage P&I
70%
$3,990
Property Taxes
7%
$425
Home Insurance
6%
$315
HOA
0%
$0
Property Management
12%
$682
CapEx
4%
$227
Vacancy
3%
$170
Maintenance
4%
$227
Other
11%
$625