Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.65% first-year return on $185k initial cash invested.
-8.65%
Cash On Cash
4.37%
Cap Rate
0.72
DSCR
$5,406
Rent
-$1,336
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,406 income − $6,742 expenses = $1,336 out of pocket
Investment Breakdown
|
Purchase Price
$797k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$159k
Closing costs
1%
$7,970
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,406
Total Expenses
$6,742
Mortgage P&I
74%
$4,022
Property Taxes
11%
$606
Home Insurance
5%
$276
HOA
0%
$0
Property Management
12%
$649
CapEx
4%
$216
Vacancy
3%
$162
Maintenance
4%
$216
Other
11%
$595