Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.45% first-year return on $186k initial cash invested.
-8.45%
Cash On Cash
4.44%
Cap Rate
0.73
DSCR
$5,368
Rent
-$1,307
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,368 income − $6,675 expenses = $1,307 out of pocket
Investment Breakdown
|
Purchase Price
$798k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$160k
Closing costs
1%
$7,979
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,368
Total Expenses
$6,675
Mortgage P&I
75%
$4,045
Property Taxes
10%
$526
Home Insurance
5%
$279
HOA
0%
$0
Property Management
12%
$644
CapEx
4%
$215
Vacancy
3%
$161
Maintenance
4%
$215
Other
11%
$590