Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.03% first-year return on $185k initial cash invested.
-7.03%
Cash On Cash
4.86%
Cap Rate
0.8
DSCR
$6,916
Rent
-$1,083
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,916 income − $7,999 expenses = $1,083 out of pocket
Investment Breakdown
|
Purchase Price
$795k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$159k
Closing costs
1%
$7,951
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,916
Total Expenses
$7,999
Mortgage P&I
58%
$4,026
Property Taxes
13%
$886
Home Insurance
4%
$290
HOA
6%
$445
Property Management
12%
$830
CapEx
4%
$277
Vacancy
3%
$207
Maintenance
4%
$277
Other
11%
$761