Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.52% first-year return on $187k initial cash invested.
-12.52%
Cash On Cash
3.67%
Cap Rate
0.58
DSCR
$4,974
Rent
-$1,949
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,974 income − $6,923 expenses = $1,949 out of pocket
Investment Breakdown
|
Purchase Price
$804k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$187k
Downpayment
20%
$161k
Closing costs
1%
$8,040
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,974
Total Expenses
$6,923
Mortgage P&I
85%
$4,210
Property Taxes
15%
$738
Home Insurance
6%
$284
HOA
0%
$0
Property Management
12%
$597
CapEx
4%
$199
Vacancy
3%
$149
Maintenance
4%
$199
Other
11%
$547