Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.37% first-year return on $186k initial cash invested.
-21.37%
Cash On Cash
1.25%
Cap Rate
0.21
DSCR
$2,625
Rent
-$3,312
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,625 income − $5,937 expenses = $3,312 out of pocket
Investment Breakdown
|
Purchase Price
$800k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$160k
Closing costs
1%
$7,999
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,625
Total Expenses
$5,937
Mortgage P&I
154%
$4,037
Property Taxes
28%
$727
Home Insurance
11%
$280
HOA
0%
$0
Property Management
12%
$315
CapEx
4%
$105
Vacancy
3%
$79
Maintenance
4%
$105
Other
11%
$289