Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.79% first-year return on $187k initial cash invested.
-9.79%
Cash On Cash
4.01%
Cap Rate
0.67
DSCR
$5,304
Rent
-$1,522
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,304 income − $6,826 expenses = $1,522 out of pocket
Investment Breakdown
|
Purchase Price
$803k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$187k
Downpayment
20%
$161k
Closing costs
1%
$8,028
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,304
Total Expenses
$6,826
Mortgage P&I
75%
$3,995
Property Taxes
11%
$609
Home Insurance
8%
$420
HOA
0%
$0
Property Management
12%
$636
CapEx
4%
$212
Vacancy
3%
$159
Maintenance
4%
$212
Other
11%
$583