Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.78% first-year return on $186k initial cash invested.
-1.78%
Cash On Cash
6.1%
Cap Rate
1
DSCR
$7,359
Rent
-$276
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,359 income − $7,635 expenses = $276 out of pocket
Investment Breakdown
|
Purchase Price
$800k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$160k
Closing costs
1%
$7,999
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,359
Total Expenses
$7,635
Mortgage P&I
55%
$4,046
Property Taxes
11%
$808
Home Insurance
4%
$280
HOA
0%
$0
Property Management
12%
$883
CapEx
4%
$294
Vacancy
3%
$221
Maintenance
4%
$294
Other
11%
$809