Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.41% first-year return on $186k initial cash invested.
-7.41%
Cash On Cash
4.66%
Cap Rate
0.77
DSCR
$6,069
Rent
-$1,149
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,069 income − $7,218 expenses = $1,149 out of pocket
Investment Breakdown
|
Purchase Price
$800k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$160k
Closing costs
1%
$7,999
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,069
Total Expenses
$7,218
Mortgage P&I
66%
$4,012
Property Taxes
14%
$862
Home Insurance
5%
$280
HOA
0%
$0
Property Management
12%
$728
CapEx
4%
$243
Vacancy
3%
$182
Maintenance
4%
$243
Other
11%
$668