Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.07% first-year return on $186k initial cash invested.
-3.07%
Cash On Cash
5.65%
Cap Rate
0.94
DSCR
$6,194
Rent
-$476
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,194 income − $6,670 expenses = $476 out of pocket
Investment Breakdown
|
Purchase Price
$799k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$160k
Closing costs
1%
$7,990
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,194
Total Expenses
$6,670
Mortgage P&I
64%
$3,992
Property Taxes
5%
$292
Home Insurance
5%
$280
HOA
0%
$0
Property Management
12%
$743
CapEx
4%
$248
Vacancy
3%
$186
Maintenance
4%
$248
Other
11%
$681