Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.79% first-year return on $187k initial cash invested.
-9.79%
Cash On Cash
4.61%
Cap Rate
0.71
DSCR
$5,946
Rent
-$1,528
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,946 income − $7,474 expenses = $1,528 out of pocket
Investment Breakdown
|
Purchase Price
$807k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$187k
Downpayment
20%
$161k
Closing costs
1%
$8,065
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,946
Total Expenses
$7,474
Mortgage P&I
74%
$4,387
Property Taxes
13%
$775
Home Insurance
5%
$290
HOA
0%
$0
Property Management
12%
$714
CapEx
4%
$238
Vacancy
3%
$178
Maintenance
4%
$238
Other
11%
$654