Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.45% first-year return on $186k initial cash invested.
-4.45%
Cash On Cash
5.31%
Cap Rate
0.89
DSCR
$6,303
Rent
-$690
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
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%
$8,002
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,303
Total Expenses
$6,993
Mortgage P&I
63%
$3,977
Property Taxes
9%
$594
Home Insurance
4%
$280
HOA
0%
$0
Property Management
12%
$756
CapEx
4%
$252
Vacancy
3%
$189
Maintenance
4%
$252
Other
11%
$693