Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.98% first-year return on $187k initial cash invested.
-2.98%
Cash On Cash
5.87%
Cap Rate
0.96
DSCR
$7,768
Rent
-$465
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,768 income − $8,233 expenses = $465 out of pocket
Investment Breakdown
|
Purchase Price
$806k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$187k
Downpayment
20%
$161k
Closing costs
1%
$8,063
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,768
Total Expenses
$8,233
Mortgage P&I
53%
$4,095
Property Taxes
16%
$1,238
Home Insurance
3%
$259
HOA
0%
$0
Property Management
12%
$932
CapEx
4%
$311
Vacancy
3%
$233
Maintenance
4%
$311
Other
11%
$854