Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.74% first-year return on $186k initial cash invested.
-19.74%
Cash On Cash
1.45%
Cap Rate
0.24
DSCR
$1,924
Rent
-$3,057
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,924 income − $4,981 expenses = $3,057 out of pocket
Investment Breakdown
|
Purchase Price
$799k
Downpayment
20.0%
Interest Rate
6.3%
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
$1,924
Total Expenses
$4,981
Mortgage P&I
205%
$3,946
Property Taxes
5%
$100
Home Insurance
15%
$280
HOA
0%
$0
Property Management
12%
$231
CapEx
4%
$77
Vacancy
3%
$58
Maintenance
4%
$77
Other
11%
$212