Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.21% first-year return on $186k initial cash invested.
-9.21%
Cash On Cash
4.1%
Cap Rate
0.69
DSCR
$4,683
Rent
-$1,428
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,683 income − $6,111 expenses = $1,428 out of pocket
Investment Breakdown
|
Purchase Price
$800k
Downpayment
20.0%
Interest Rate
6.3%
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
$4,683
Total Expenses
$6,111
Mortgage P&I
85%
$3,973
Property Taxes
6%
$267
Home Insurance
6%
$280
HOA
0%
$0
Property Management
12%
$562
CapEx
4%
$187
Vacancy
3%
$140
Maintenance
4%
$187
Other
11%
$515