Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.02% first-year return on $187k initial cash invested.
-9.02%
Cash On Cash
4.31%
Cap Rate
0.7
DSCR
$4,714
Rent
-$1,406
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,714 income − $6,120 expenses = $1,406 out of pocket
Investment Breakdown
|
Purchase Price
$805k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$187k
Downpayment
20%
$161k
Closing costs
1%
$8,047
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,714
Total Expenses
$6,120
Mortgage P&I
87%
$4,108
Property Taxes
2%
$116
Home Insurance
6%
$292
HOA
0%
$0
Property Management
12%
$566
CapEx
4%
$189
Vacancy
3%
$141
Maintenance
4%
$189
Other
11%
$519