Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.36% first-year return on $187k initial cash invested.
-9.36%
Cash On Cash
4.21%
Cap Rate
0.7
DSCR
$5,600
Rent
-$1,460
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,600 income − $7,060 expenses = $1,460 out of pocket
Investment Breakdown
|
Purchase Price
$806k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$187k
Downpayment
20%
$161k
Closing costs
1%
$8,055
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,600
Total Expenses
$7,060
Mortgage P&I
72%
$4,059
Property Taxes
12%
$687
Home Insurance
5%
$280
HOA
2%
$130
Property Management
12%
$672
CapEx
4%
$224
Vacancy
3%
$168
Maintenance
4%
$224
Other
11%
$616