Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.12% first-year return on $186k initial cash invested.
-9.12%
Cash On Cash
4.27%
Cap Rate
0.7
DSCR
$5,542
Rent
-$1,417
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,542 income − $6,959 expenses = $1,417 out of pocket
Investment Breakdown
|
Purchase Price
$802k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$160k
Closing costs
1%
$8,022
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,542
Total Expenses
$6,959
Mortgage P&I
73%
$4,048
Property Taxes
13%
$746
Home Insurance
5%
$280
HOA
0%
$0
Property Management
12%
$665
CapEx
4%
$222
Vacancy
3%
$166
Maintenance
4%
$222
Other
11%
$610