Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.26% first-year return on $185k initial cash invested.
-3.26%
Cash On Cash
5.67%
Cap Rate
0.94
DSCR
$6,789
Rent
-$502
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,789 income − $7,291 expenses = $502 out of pocket
Investment Breakdown
|
Purchase Price
$795k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$159k
Closing costs
1%
$7,950
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,789
Total Expenses
$7,291
Mortgage P&I
59%
$3,988
Property Taxes
11%
$715
Home Insurance
4%
$278
HOA
0%
$0
Property Management
12%
$815
CapEx
4%
$272
Vacancy
3%
$204
Maintenance
4%
$272
Other
11%
$747