Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.09% first-year return on $186k initial cash invested.
-16.09%
Cash On Cash
3.18%
Cap Rate
0.48
DSCR
$4,564
Rent
-$2,494
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,564 income − $7,058 expenses = $2,494 out of pocket
Investment Breakdown
|
Purchase Price
$800k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$160k
Closing costs
1%
$7,999
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,564
Total Expenses
$7,058
Mortgage P&I
97%
$4,428
Property Taxes
17%
$797
Home Insurance
6%
$280
HOA
0%
$0
Property Management
12%
$548
CapEx
4%
$183
Vacancy
3%
$137
Maintenance
4%
$183
Other
11%
$502