Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.91% first-year return on $186k initial cash invested.
-6.91%
Cash On Cash
4.89%
Cap Rate
0.79
DSCR
$5,517
Rent
-$1,071
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,517 income − $6,588 expenses = $1,071 out of pocket
Investment Breakdown
|
Purchase Price
$800k
Downpayment
20.0%
Interest Rate
6.7%
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
$5,517
Total Expenses
$6,588
Mortgage P&I
75%
$4,110
Property Taxes
6%
$321
Home Insurance
5%
$280
HOA
0%
$0
Property Management
12%
$662
CapEx
4%
$221
Vacancy
3%
$166
Maintenance
4%
$221
Other
11%
$607