Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.95% first-year return on $188k initial cash invested.
-16.95%
Cash On Cash
2.34%
Cap Rate
0.39
DSCR
$4,282
Rent
-$2,650
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,282 income − $6,932 expenses = $2,650 out of pocket
Investment Breakdown
|
Purchase Price
$808k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$162k
Closing costs
1%
$8,076
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,282
Total Expenses
$6,932
Mortgage P&I
95%
$4,055
Property Taxes
25%
$1,082
Home Insurance
7%
$298
HOA
1%
$42
Property Management
12%
$514
CapEx
4%
$171
Vacancy
3%
$128
Maintenance
4%
$171
Other
11%
$471