Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.03% first-year return on $186k initial cash invested.
-10.03%
Cash On Cash
3.92%
Cap Rate
0.66
DSCR
$5,768
Rent
-$1,554
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,768 income − $7,322 expenses = $1,554 out of pocket
Investment Breakdown
|
Purchase Price
$799k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$160k
Closing costs
1%
$7,993
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,768
Total Expenses
$7,322
Mortgage P&I
68%
$3,935
Property Taxes
15%
$881
Home Insurance
5%
$280
HOA
5%
$265
Property Management
12%
$692
CapEx
4%
$231
Vacancy
3%
$173
Maintenance
4%
$231
Other
11%
$634