Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.77% first-year return on $186k initial cash invested.
-18.77%
Cash On Cash
2.2%
Cap Rate
0.34
DSCR
$2,742
Rent
-$2,909
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,742 income − $5,651 expenses = $2,909 out of pocket
Investment Breakdown
|
Purchase Price
$800k
Downpayment
20.0%
Interest Rate
7.0%
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
$2,742
Total Expenses
$5,651
Mortgage P&I
156%
$4,267
Property Taxes
6%
$162
Home Insurance
10%
$280
HOA
0%
$9
Property Management
12%
$329
CapEx
4%
$110
Vacancy
3%
$82
Maintenance
4%
$110
Other
11%
$302