Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.2% first-year return on $186k initial cash invested.
-16.2%
Cash On Cash
2.7%
Cap Rate
0.43
DSCR
$3,656
Rent
-$2,517
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,656 income − $6,173 expenses = $2,517 out of pocket
Investment Breakdown
|
Purchase Price
$802k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$160k
Closing costs
1%
$8,021
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,656
Total Expenses
$6,173
Mortgage P&I
114%
$4,174
Property Taxes
13%
$466
Home Insurance
8%
$290
HOA
0%
$0
Property Management
12%
$439
CapEx
4%
$146
Vacancy
3%
$110
Maintenance
4%
$146
Other
11%
$402