Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.73% first-year return on $186k initial cash invested.
-8.73%
Cash On Cash
4.25%
Cap Rate
0.71
DSCR
$5,320
Rent
-$1,350
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,320 income − $6,670 expenses = $1,350 out of pocket
Investment Breakdown
|
Purchase Price
$798k
Downpayment
20.0%
Interest Rate
6.3%
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
$5,320
Total Expenses
$6,670
Mortgage P&I
75%
$3,965
Property Taxes
12%
$651
Home Insurance
5%
$245
HOA
0%
$0
Property Management
12%
$638
CapEx
4%
$213
Vacancy
3%
$160
Maintenance
4%
$213
Other
11%
$585