Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.38% first-year return on $187k initial cash invested.
-8.38%
Cash On Cash
4.26%
Cap Rate
0.72
DSCR
$4,947
Rent
-$1,306
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,947 income − $6,253 expenses = $1,306 out of pocket
Investment Breakdown
|
Purchase Price
$805k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$187k
Downpayment
20%
$161k
Closing costs
1%
$8,050
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,947
Total Expenses
$6,253
Mortgage P&I
80%
$3,965
Property Taxes
1%
$64
Home Insurance
6%
$282
HOA
5%
$260
Property Management
12%
$594
CapEx
4%
$198
Vacancy
3%
$148
Maintenance
4%
$198
Other
11%
$544