Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.46% first-year return on $186k initial cash invested.
-10.46%
Cash On Cash
3.97%
Cap Rate
0.65
DSCR
$5,000
Rent
-$1,626
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,000 income − $6,626 expenses = $1,626 out of pocket
Investment Breakdown
|
Purchase Price
$802k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$160k
Closing costs
1%
$8,023
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,000
Total Expenses
$6,626
Mortgage P&I
82%
$4,080
Property Taxes
11%
$532
Home Insurance
6%
$285
HOA
1%
$29
Property Management
12%
$600
CapEx
4%
$200
Vacancy
3%
$150
Maintenance
4%
$200
Other
11%
$550