Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.41% first-year return on $186k initial cash invested.
-6.41%
Cash On Cash
4.83%
Cap Rate
0.81
DSCR
$5,396
Rent
-$995
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,396 income − $6,391 expenses = $995 out of pocket
Investment Breakdown
|
Purchase Price
$802k
Downpayment
20.0%
Interest Rate
6.4%
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
$5,396
Total Expenses
$6,391
Mortgage P&I
74%
$4,003
Property Taxes
5%
$263
Home Insurance
5%
$289
HOA
0%
$0
Property Management
12%
$648
CapEx
4%
$216
Vacancy
3%
$162
Maintenance
4%
$216
Other
11%
$594