Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.19% first-year return on $187k initial cash invested.
-8.19%
Cash On Cash
4.48%
Cap Rate
0.74
DSCR
$5,410
Rent
-$1,276
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,410 income − $6,686 expenses = $1,276 out of pocket
Investment Breakdown
|
Purchase Price
$804k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$187k
Downpayment
20%
$161k
Closing costs
1%
$8,043
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,410
Total Expenses
$6,686
Mortgage P&I
75%
$4,060
Property Taxes
9%
$503
Home Insurance
5%
$285
HOA
0%
$0
Property Management
12%
$649
CapEx
4%
$216
Vacancy
3%
$162
Maintenance
4%
$216
Other
11%
$595