Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.37% first-year return on $186k initial cash invested.
-9.37%
Cash On Cash
4.23%
Cap Rate
0.7
DSCR
$5,738
Rent
-$1,452
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,738 income − $7,190 expenses = $1,452 out of pocket
Investment Breakdown
|
Purchase Price
$800k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$160k
Closing costs
1%
$8,002
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,738
Total Expenses
$7,190
Mortgage P&I
70%
$4,042
Property Taxes
9%
$540
Home Insurance
5%
$276
HOA
7%
$380
Property Management
12%
$689
CapEx
4%
$230
Vacancy
3%
$172
Maintenance
4%
$230
Other
11%
$631