Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.83% first-year return on $186k initial cash invested.
-10.83%
Cash On Cash
3.79%
Cap Rate
0.63
DSCR
$4,484
Rent
-$1,679
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,484 income − $6,163 expenses = $1,679 out of pocket
Investment Breakdown
|
Purchase Price
$800k
Downpayment
20.0%
Interest Rate
6.5%
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
$4,484
Total Expenses
$6,163
Mortgage P&I
90%
$4,024
Property Taxes
7%
$320
Home Insurance
6%
$280
HOA
0%
$15
Property Management
12%
$538
CapEx
4%
$179
Vacancy
3%
$135
Maintenance
4%
$179
Other
11%
$493