Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.68% first-year return on $186k initial cash invested.
-5.68%
Cash On Cash
5.01%
Cap Rate
0.83
DSCR
$5,342
Rent
-$881
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,342 income − $6,223 expenses = $881 out of pocket
Investment Breakdown
|
Purchase Price
$800k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$160k
Closing costs
1%
$8,000
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,342
Total Expenses
$6,223
Mortgage P&I
75%
$4,008
Property Taxes
2%
$118
Home Insurance
5%
$280
HOA
0%
$0
Property Management
12%
$641
CapEx
4%
$214
Vacancy
3%
$160
Maintenance
4%
$214
Other
11%
$588