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
3.77%
Cap Rate
0.64
DSCR
$4,450
Rent
-$1,614
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,450 income − $6,064 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%
$7,990
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,450
Total Expenses
$6,064
Mortgage P&I
89%
$3,946
Property Taxes
7%
$319
Home Insurance
6%
$280
HOA
0%
$5
Property Management
12%
$534
CapEx
4%
$178
Vacancy
3%
$134
Maintenance
4%
$178
Other
11%
$490