Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.64% first-year return on $186k initial cash invested.
-7.64%
Cash On Cash
4.55%
Cap Rate
0.76
DSCR
$5,265
Rent
-$1,183
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,265 income − $6,448 expenses = $1,183 out of pocket
Investment Breakdown
|
Purchase Price
$799k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$160k
Closing costs
1%
$7,986
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,265
Total Expenses
$6,448
Mortgage P&I
76%
$4,000
Property Taxes
6%
$329
Home Insurance
6%
$292
HOA
1%
$36
Property Management
12%
$632
CapEx
4%
$211
Vacancy
3%
$158
Maintenance
4%
$211
Other
11%
$579