Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.05% first-year return on $186k initial cash invested.
-11.05%
Cash On Cash
3.68%
Cap Rate
0.61
DSCR
$4,110
Rent
-$1,712
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,110 income − $5,822 expenses = $1,712 out of pocket
Investment Breakdown
|
Purchase Price
$800k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$160k
Closing costs
1%
$7,999
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,110
Total Expenses
$5,822
Mortgage P&I
97%
$4,001
Property Taxes
4%
$145
Home Insurance
7%
$280
HOA
0%
$0
Property Management
12%
$493
CapEx
4%
$164
Vacancy
3%
$123
Maintenance
4%
$164
Other
11%
$452