Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.77% first-year return on $186k initial cash invested.
-14.77%
Cash On Cash
3.43%
Cap Rate
0.52
DSCR
$4,194
Rent
-$2,286
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,194 income − $6,480 expenses = $2,286 out of pocket
Investment Breakdown
|
Purchase Price
$799k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$160k
Closing costs
1%
$7,990
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,194
Total Expenses
$6,480
Mortgage P&I
105%
$4,401
Property Taxes
9%
$373
Home Insurance
7%
$280
HOA
0%
$0
Property Management
12%
$503
CapEx
4%
$168
Vacancy
3%
$126
Maintenance
4%
$168
Other
11%
$461