Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.88% first-year return on $186k initial cash invested.
-7.88%
Cash On Cash
4.25%
Cap Rate
0.74
DSCR
$5,529
Rent
-$1,221
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$800k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$160k
Closing costs
1%
$7,996
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,529
Total Expenses
$6,750
Mortgage P&I
69%
$3,831
Property Taxes
14%
$753
Home Insurance
5%
$280
HOA
0%
$7
Property Management
12%
$663
CapEx
4%
$221
Vacancy
3%
$166
Maintenance
4%
$221
Other
11%
$608