Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.08% first-year return on $186k initial cash invested.
-13.08%
Cash On Cash
3.51%
Cap Rate
0.56
DSCR
$4,869
Rent
-$2,027
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,869 income − $6,896 expenses = $2,027 out of pocket
Investment Breakdown
|
Purchase Price
$800k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$160k
Closing costs
1%
$8,000
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,869
Total Expenses
$6,896
Mortgage P&I
86%
$4,173
Property Taxes
16%
$779
Home Insurance
6%
$280
HOA
0%
$8
Property Management
12%
$584
CapEx
4%
$195
Vacancy
3%
$146
Maintenance
4%
$195
Other
11%
$536