Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.75% first-year return on $186k initial cash invested.
-7.75%
Cash On Cash
4.59%
Cap Rate
0.76
DSCR
$5,456
Rent
-$1,201
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,456 income − $6,657 expenses = $1,201 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
$5,456
Total Expenses
$6,657
Mortgage P&I
74%
$4,045
Property Taxes
7%
$384
Home Insurance
5%
$280
HOA
2%
$93
Property Management
12%
$655
CapEx
4%
$218
Vacancy
3%
$164
Maintenance
4%
$218
Other
11%
$600