Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.45% first-year return on $186k initial cash invested.
-7.45%
Cash On Cash
4.9%
Cap Rate
0.78
DSCR
$6,180
Rent
-$1,156
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,180 income − $7,336 expenses = $1,156 out of pocket
Investment Breakdown
|
Purchase Price
$801k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$160k
Closing costs
1%
$8,013
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,180
Total Expenses
$7,336
Mortgage P&I
68%
$4,183
Property Taxes
13%
$776
Home Insurance
4%
$276
HOA
0%
$0
Property Management
12%
$742
CapEx
4%
$247
Vacancy
3%
$185
Maintenance
4%
$247
Other
11%
$680