Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.22% first-year return on $186k initial cash invested.
-8.22%
Cash On Cash
4.51%
Cap Rate
0.74
DSCR
$5,206
Rent
-$1,276
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,206 income − $6,482 expenses = $1,276 out of pocket
Investment Breakdown
|
Purchase Price
$801k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$160k
Closing costs
1%
$8,014
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,206
Total Expenses
$6,482
Mortgage P&I
78%
$4,077
Property Taxes
7%
$351
Home Insurance
5%
$284
HOA
0%
$0
Property Management
12%
$625
CapEx
4%
$208
Vacancy
3%
$156
Maintenance
4%
$208
Other
11%
$573