Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.59% first-year return on $185k initial cash invested.
-8.59%
Cash On Cash
4.5%
Cap Rate
0.73
DSCR
$5,786
Rent
-$1,328
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,786 income − $7,114 expenses = $1,328 out of pocket
Investment Breakdown
|
Purchase Price
$797k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$159k
Closing costs
1%
$7,973
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,786
Total Expenses
$7,114
Mortgage P&I
71%
$4,089
Property Taxes
13%
$770
Home Insurance
5%
$289
HOA
0%
$0
Property Management
12%
$694
CapEx
4%
$231
Vacancy
3%
$174
Maintenance
4%
$231
Other
11%
$636