Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.18% first-year return on $187k initial cash invested.
-9.18%
Cash On Cash
4.38%
Cap Rate
0.71
DSCR
$5,796
Rent
-$1,430
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,796 income − $7,226 expenses = $1,430 out of pocket
Investment Breakdown
|
Purchase Price
$805k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$187k
Downpayment
20%
$161k
Closing costs
1%
$8,045
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,796
Total Expenses
$7,226
Mortgage P&I
71%
$4,133
Property Taxes
14%
$834
Home Insurance
5%
$287
HOA
0%
$0
Property Management
12%
$696
CapEx
4%
$232
Vacancy
3%
$174
Maintenance
4%
$232
Other
11%
$638