Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.53% first-year return on $186k initial cash invested.
-4.53%
Cash On Cash
5.34%
Cap Rate
0.89
DSCR
$6,346
Rent
-$702
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,346 income − $7,048 expenses = $702 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%
$7,999
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,346
Total Expenses
$7,048
Mortgage P&I
63%
$4,008
Property Taxes
9%
$602
Home Insurance
4%
$280
HOA
0%
$0
Property Management
12%
$762
CapEx
4%
$254
Vacancy
3%
$190
Maintenance
4%
$254
Other
11%
$698