Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.17% first-year return on $185k initial cash invested.
-11.17%
Cash On Cash
4.26%
Cap Rate
0.65
DSCR
$5,358
Rent
-$1,725
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,358 income − $7,083 expenses = $1,725 out of pocket
Investment Breakdown
|
Purchase Price
$797k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$159k
Closing costs
1%
$7,967
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,358
Total Expenses
$7,083
Mortgage P&I
81%
$4,341
Property Taxes
13%
$676
Home Insurance
5%
$245
HOA
0%
$0
Property Management
12%
$643
CapEx
4%
$214
Vacancy
3%
$161
Maintenance
4%
$214
Other
11%
$589