Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.81% first-year return on $188k initial cash invested.
-14.81%
Cash On Cash
2.76%
Cap Rate
0.46
DSCR
$3,555
Rent
-$2,324
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,555 income − $5,879 expenses = $2,324 out of pocket
Investment Breakdown
|
Purchase Price
$811k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$162k
Closing costs
1%
$8,107
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,555
Total Expenses
$5,879
Mortgage P&I
114%
$4,049
Property Taxes
9%
$329
Home Insurance
8%
$292
HOA
0%
$0
Property Management
12%
$427
CapEx
4%
$142
Vacancy
3%
$107
Maintenance
4%
$142
Other
11%
$391