Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.89% first-year return on $186k initial cash invested.
-9.89%
Cash On Cash
4.11%
Cap Rate
0.68
DSCR
$5,805
Rent
-$1,533
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,805 income − $7,338 expenses = $1,533 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
$5,805
Total Expenses
$7,338
Mortgage P&I
70%
$4,043
Property Taxes
17%
$1,001
Home Insurance
5%
$280
HOA
1%
$40
Property Management
12%
$697
CapEx
4%
$232
Vacancy
3%
$174
Maintenance
4%
$232
Other
11%
$639