Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.76% first-year return on $186k initial cash invested.
-9.76%
Cash On Cash
4.36%
Cap Rate
0.69
DSCR
$5,085
Rent
-$1,516
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,085 income − $6,601 expenses = $1,516 out of pocket
Investment Breakdown
|
Purchase Price
$802k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$160k
Closing costs
1%
$8,019
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,085
Total Expenses
$6,601
Mortgage P&I
83%
$4,227
Property Taxes
7%
$365
Home Insurance
6%
$281
HOA
0%
$0
Property Management
12%
$610
CapEx
4%
$203
Vacancy
3%
$153
Maintenance
4%
$203
Other
11%
$559
Projection Charts
Investment Value YoY