Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.89% first-year return on $186k initial cash invested.
-7.89%
Cash On Cash
4.64%
Cap Rate
0.76
DSCR
$6,468
Rent
-$1,223
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,468 income − $7,691 expenses = $1,223 out of pocket
Investment Breakdown
|
Purchase Price
$800k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$160k
Closing costs
1%
$7,997
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,468
Total Expenses
$7,691
Mortgage P&I
63%
$4,055
Property Taxes
10%
$667
Home Insurance
4%
$289
HOA
7%
$481
Property Management
12%
$776
CapEx
4%
$259
Vacancy
3%
$194
Maintenance
4%
$259
Other
11%
$711