Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.36% first-year return on $186k initial cash invested.
-11.36%
Cash On Cash
3.79%
Cap Rate
0.62
DSCR
$5,714
Rent
-$1,761
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,714 income − $7,475 expenses = $1,761 out of pocket
Investment Breakdown
|
Purchase Price
$800k
Downpayment
20.0%
Interest Rate
6.5%
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
$5,714
Total Expenses
$7,475
Mortgage P&I
71%
$4,059
Property Taxes
21%
$1,192
Home Insurance
5%
$280
HOA
0%
$0
Property Management
12%
$686
CapEx
4%
$229
Vacancy
3%
$171
Maintenance
4%
$229
Other
11%
$629