Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.16% first-year return on $185k initial cash invested.
-10.16%
Cash On Cash
4.27%
Cap Rate
0.68
DSCR
$5,638
Rent
-$1,570
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,638 income − $7,208 expenses = $1,570 out of pocket
Investment Breakdown
|
Purchase Price
$797k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$159k
Closing costs
1%
$7,970
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,638
Total Expenses
$7,208
Mortgage P&I
74%
$4,177
Property Taxes
8%
$442
Home Insurance
5%
$298
HOA
7%
$373
Property Management
12%
$677
CapEx
4%
$226
Vacancy
3%
$169
Maintenance
4%
$226
Other
11%
$620