Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.06% first-year return on $186k initial cash invested.
-11.06%
Cash On Cash
3.59%
Cap Rate
0.61
DSCR
$4,258
Rent
-$1,712
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,258 income − $5,970 expenses = $1,712 out of pocket
Investment Breakdown
|
Purchase Price
$799k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$160k
Closing costs
1%
$7,990
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,258
Total Expenses
$5,970
Mortgage P&I
92%
$3,933
Property Taxes
7%
$310
Home Insurance
7%
$280
HOA
0%
$0
Property Management
12%
$511
CapEx
4%
$170
Vacancy
3%
$128
Maintenance
4%
$170
Other
11%
$468