Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.35% first-year return on $186k initial cash invested.
-11.35%
Cash On Cash
3.72%
Cap Rate
0.61
DSCR
$4,750
Rent
-$1,757
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,750 income − $6,507 expenses = $1,757 out of pocket
Investment Breakdown
|
Purchase Price
$799k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$160k
Closing costs
1%
$7,991
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,750
Total Expenses
$6,507
Mortgage P&I
85%
$4,047
Property Taxes
12%
$559
Home Insurance
6%
$287
HOA
0%
$0
Property Management
12%
$570
CapEx
4%
$190
Vacancy
3%
$142
Maintenance
4%
$190
Other
11%
$522