Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.3% first-year return on $186k initial cash invested.
-15.3%
Cash On Cash
3.19%
Cap Rate
0.49
DSCR
$4,434
Rent
-$2,369
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,434 income − $6,803 expenses = $2,369 out of pocket
Investment Breakdown
|
Purchase Price
$799k
Downpayment
20.0%
Interest Rate
7.2%
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
$4,434
Total Expenses
$6,803
Mortgage P&I
97%
$4,318
Property Taxes
16%
$698
Home Insurance
6%
$280
HOA
0%
$0
Property Management
12%
$532
CapEx
4%
$177
Vacancy
3%
$133
Maintenance
4%
$177
Other
11%
$488