Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.23% first-year return on $185k initial cash invested.
-12.23%
Cash On Cash
4%
Cap Rate
0.61
DSCR
$5,316
Rent
-$1,887
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,316 income − $7,203 expenses = $1,887 out of pocket
Investment Breakdown
|
Purchase Price
$796k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$159k
Closing costs
1%
$7,960
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,316
Total Expenses
$7,203
Mortgage P&I
81%
$4,329
Property Taxes
15%
$786
Home Insurance
5%
$280
HOA
0%
$0
Property Management
12%
$638
CapEx
4%
$213
Vacancy
3%
$159
Maintenance
4%
$213
Other
11%
$585