Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.96% first-year return on $186k initial cash invested.
-7.96%
Cash On Cash
4.84%
Cap Rate
0.77
DSCR
$6,126
Rent
-$1,234
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,126 income − $7,360 expenses = $1,234 out of pocket
Investment Breakdown
|
Purchase Price
$800k
Downpayment
20.0%
Interest Rate
6.9%
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
$6,126
Total Expenses
$7,360
Mortgage P&I
69%
$4,217
Property Taxes
13%
$780
Home Insurance
5%
$280
HOA
0%
$0
Property Management
12%
$735
CapEx
4%
$245
Vacancy
3%
$184
Maintenance
4%
$245
Other
11%
$674