Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.97% first-year return on $186k initial cash invested.
-6.97%
Cash On Cash
4.78%
Cap Rate
0.79
DSCR
$5,690
Rent
-$1,082
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,690 income − $6,772 expenses = $1,082 out of pocket
Investment Breakdown
|
Purchase Price
$802k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$160k
Closing costs
1%
$8,018
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,690
Total Expenses
$6,772
Mortgage P&I
71%
$4,045
Property Taxes
9%
$502
Home Insurance
5%
$289
HOA
0%
$0
Property Management
12%
$683
CapEx
4%
$228
Vacancy
3%
$171
Maintenance
4%
$228
Other
11%
$626