Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.29% first-year return on $186k initial cash invested.
-13.29%
Cash On Cash
3.34%
Cap Rate
0.54
DSCR
$4,330
Rent
-$2,061
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,330 income − $6,391 expenses = $2,061 out of pocket
Investment Breakdown
|
Purchase Price
$800k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$160k
Closing costs
1%
$8,002
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,330
Total Expenses
$6,391
Mortgage P&I
95%
$4,113
Property Taxes
12%
$521
Home Insurance
7%
$285
HOA
0%
$0
Property Management
12%
$520
CapEx
4%
$173
Vacancy
3%
$130
Maintenance
4%
$173
Other
11%
$476