Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.64% first-year return on $186k initial cash invested.
-13.64%
Cash On Cash
3.07%
Cap Rate
0.51
DSCR
$3,756
Rent
-$2,112
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,756 income − $5,868 expenses = $2,112 out of pocket
Investment Breakdown
|
Purchase Price
$799k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$160k
Closing costs
1%
$7,990
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,756
Total Expenses
$5,868
Mortgage P&I
107%
$4,009
Property Taxes
8%
$302
Home Insurance
7%
$280
HOA
0%
$0
Property Management
12%
$451
CapEx
4%
$150
Vacancy
3%
$113
Maintenance
4%
$150
Other
11%
$413