Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.93% first-year return on $188k initial cash invested.
-18.93%
Cash On Cash
1.73%
Cap Rate
0.29
DSCR
$3,123
Rent
-$2,960
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,123 income − $6,083 expenses = $2,960 out of pocket
Investment Breakdown
|
Purchase Price
$808k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$162k
Closing costs
1%
$8,079
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,123
Total Expenses
$6,083
Mortgage P&I
128%
$4,001
Property Taxes
23%
$721
Home Insurance
10%
$298
HOA
0%
$0
Property Management
12%
$375
CapEx
4%
$125
Vacancy
3%
$94
Maintenance
4%
$125
Other
11%
$344