Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.92% first-year return on $186k initial cash invested.
-7.92%
Cash On Cash
4.63%
Cap Rate
0.76
DSCR
$5,918
Rent
-$1,227
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,918 income − $7,145 expenses = $1,227 out of pocket
Investment Breakdown
|
Purchase Price
$800k
Downpayment
20.0%
Interest Rate
6.6%
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
$5,918
Total Expenses
$7,145
Mortgage P&I
69%
$4,074
Property Taxes
13%
$778
Home Insurance
5%
$280
HOA
0%
$0
Property Management
12%
$710
CapEx
4%
$237
Vacancy
3%
$178
Maintenance
4%
$237
Other
11%
$651