Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.26% first-year return on $186k initial cash invested.
-21.26%
Cash On Cash
2.01%
Cap Rate
0.3
DSCR
$2,660
Rent
-$3,292
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,660 income − $5,952 expenses = $3,292 out of pocket
Investment Breakdown
|
Purchase Price
$799k
Downpayment
20.0%
Interest Rate
7.6%
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
$2,660
Total Expenses
$5,952
Mortgage P&I
170%
$4,524
Property Taxes
9%
$244
Home Insurance
11%
$280
HOA
0%
$0
Property Management
12%
$319
CapEx
4%
$106
Vacancy
3%
$80
Maintenance
4%
$106
Other
11%
$293