Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.68% first-year return on $187k initial cash invested.
-11.68%
Cash On Cash
4.43%
Cap Rate
0.65
DSCR
$5,698
Rent
-$1,816
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,698 income − $7,514 expenses = $1,816 out of pocket
Investment Breakdown
|
Purchase Price
$803k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$187k
Downpayment
20%
$161k
Closing costs
1%
$8,029
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,698
Total Expenses
$7,514
Mortgage P&I
80%
$4,551
Property Taxes
13%
$756
Home Insurance
5%
$269
HOA
0%
$0
Property Management
12%
$684
CapEx
4%
$228
Vacancy
3%
$171
Maintenance
4%
$228
Other
11%
$627