Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.23% first-year return on $186k initial cash invested.
-6.23%
Cash On Cash
4.96%
Cap Rate
0.82
DSCR
$5,934
Rent
-$964
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,934 income − $6,898 expenses = $964 out of pocket
Investment Breakdown
|
Purchase Price
$799k
Downpayment
20.0%
Interest Rate
6.5%
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
$5,934
Total Expenses
$6,898
Mortgage P&I
68%
$4,030
Property Taxes
10%
$571
Home Insurance
5%
$280
HOA
0%
$0
Property Management
12%
$712
CapEx
4%
$237
Vacancy
3%
$178
Maintenance
4%
$237
Other
11%
$653