Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.94% first-year return on $187k initial cash invested.
-6.94%
Cash On Cash
5.11%
Cap Rate
0.81
DSCR
$6,316
Rent
-$1,078
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,316 income − $7,394 expenses = $1,078 out of pocket
Investment Breakdown
|
Purchase Price
$802k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$187k
Downpayment
20%
$160k
Closing costs
1%
$8,024
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,316
Total Expenses
$7,394
Mortgage P&I
67%
$4,240
Property Taxes
11%
$726
Home Insurance
4%
$280
HOA
0%
$0
Property Management
12%
$758
CapEx
4%
$253
Vacancy
3%
$189
Maintenance
4%
$253
Other
11%
$695