Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.06% first-year return on $186k initial cash invested.
-12.06%
Cash On Cash
3.57%
Cap Rate
0.59
DSCR
$4,917
Rent
-$1,867
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,917 income − $6,784 expenses = $1,867 out of pocket
Investment Breakdown
|
Purchase Price
$799k
Downpayment
20.0%
Interest Rate
6.5%
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
$4,917
Total Expenses
$6,784
Mortgage P&I
82%
$4,045
Property Taxes
16%
$786
Home Insurance
6%
$280
HOA
0%
$0
Property Management
12%
$590
CapEx
4%
$197
Vacancy
3%
$148
Maintenance
4%
$197
Other
11%
$541