Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.36% first-year return on $186k initial cash invested.
-10.36%
Cash On Cash
4.25%
Cap Rate
0.67
DSCR
$5,559
Rent
-$1,607
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,559 income − $7,166 expenses = $1,607 out of pocket
Investment Breakdown
|
Purchase Price
$801k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$160k
Closing costs
1%
$8,010
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,559
Total Expenses
$7,166
Mortgage P&I
76%
$4,225
Property Taxes
14%
$776
Home Insurance
5%
$276
HOA
0%
$0
Property Management
12%
$667
CapEx
4%
$222
Vacancy
3%
$167
Maintenance
4%
$222
Other
11%
$611