Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.97% first-year return on $186k initial cash invested.
-11.97%
Cash On Cash
3.37%
Cap Rate
0.57
DSCR
$4,344
Rent
-$1,855
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,344 income − $6,199 expenses = $1,855 out of pocket
Investment Breakdown
|
Purchase Price
$800k
Downpayment
20.0%
Interest Rate
6.2%
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
$4,344
Total Expenses
$6,199
Mortgage P&I
90%
$3,930
Property Taxes
12%
$512
Home Insurance
6%
$280
HOA
0%
$0
Property Management
12%
$521
CapEx
4%
$174
Vacancy
3%
$130
Maintenance
4%
$174
Other
11%
$478