Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.42% first-year return on $186k initial cash invested.
-9.42%
Cash On Cash
4.26%
Cap Rate
0.7
DSCR
$5,724
Rent
-$1,460
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,724 income − $7,184 expenses = $1,460 out of pocket
Investment Breakdown
|
Purchase Price
$800k
Downpayment
20.0%
Interest Rate
6.6%
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
$5,724
Total Expenses
$7,184
Mortgage P&I
71%
$4,072
Property Taxes
9%
$533
Home Insurance
5%
$308
HOA
6%
$324
Property Management
12%
$687
CapEx
4%
$229
Vacancy
3%
$172
Maintenance
4%
$229
Other
11%
$630