Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.38% first-year return on $186k initial cash invested.
-13.38%
Cash On Cash
3.32%
Cap Rate
0.54
DSCR
$5,223
Rent
-$2,072
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,223 income − $7,295 expenses = $2,072 out of pocket
Investment Breakdown
|
Purchase Price
$799k
Downpayment
20.0%
Interest Rate
6.6%
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
$5,223
Total Expenses
$7,295
Mortgage P&I
78%
$4,071
Property Taxes
22%
$1,167
Home Insurance
5%
$280
HOA
0%
$0
Property Management
12%
$627
CapEx
4%
$209
Vacancy
3%
$157
Maintenance
4%
$209
Other
11%
$575