Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.06% first-year return on $187k initial cash invested.
-13.06%
Cash On Cash
3.23%
Cap Rate
0.54
DSCR
$4,636
Rent
-$2,031
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,636 income − $6,667 expenses = $2,031 out of pocket
Investment Breakdown
|
Purchase Price
$803k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$187k
Downpayment
20%
$161k
Closing costs
1%
$8,026
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,636
Total Expenses
$6,667
Mortgage P&I
86%
$4,006
Property Taxes
17%
$806
Home Insurance
6%
$280
HOA
0%
$0
Property Management
12%
$556
CapEx
4%
$185
Vacancy
3%
$139
Maintenance
4%
$185
Other
11%
$510