Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.93% first-year return on $186k initial cash invested.
-20.93%
Cash On Cash
1.42%
Cap Rate
0.23
DSCR
$2,322
Rent
-$3,244
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,322 income − $5,566 expenses = $3,244 out of pocket
Investment Breakdown
|
Purchase Price
$800k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$160k
Closing costs
1%
$8,000
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,322
Total Expenses
$5,566
Mortgage P&I
176%
$4,098
Property Taxes
17%
$398
Home Insurance
12%
$280
HOA
0%
$0
Property Management
12%
$279
CapEx
4%
$93
Vacancy
3%
$70
Maintenance
4%
$93
Other
11%
$255