Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.42% first-year return on $186k initial cash invested.
-10.42%
Cash On Cash
3.78%
Cap Rate
0.64
DSCR
$4,436
Rent
-$1,614
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,436 income − $6,050 expenses = $1,614 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%
$7,994
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,436
Total Expenses
$6,050
Mortgage P&I
89%
$3,957
Property Taxes
7%
$293
Home Insurance
7%
$293
HOA
0%
$0
Property Management
12%
$532
CapEx
4%
$177
Vacancy
3%
$133
Maintenance
4%
$177
Other
11%
$488