Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.37% first-year return on $186k initial cash invested.
-12.37%
Cash On Cash
3.82%
Cap Rate
0.6
DSCR
$4,894
Rent
-$1,913
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,894 income − $6,807 expenses = $1,913 out of pocket
Investment Breakdown
|
Purchase Price
$798k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$160k
Closing costs
1%
$7,982
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,894
Total Expenses
$6,807
Mortgage P&I
87%
$4,255
Property Taxes
12%
$608
Home Insurance
6%
$280
HOA
0%
$0
Property Management
12%
$587
CapEx
4%
$196
Vacancy
3%
$147
Maintenance
4%
$196
Other
11%
$538