Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.83% first-year return on $186k initial cash invested.
-17.83%
Cash On Cash
2.21%
Cap Rate
0.36
DSCR
$2,900
Rent
-$2,763
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,900 income − $5,663 expenses = $2,763 out of pocket
Investment Breakdown
|
Purchase Price
$800k
Downpayment
20.0%
Interest Rate
6.7%
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
$2,900
Total Expenses
$5,663
Mortgage P&I
142%
$4,117
Property Taxes
10%
$280
Home Insurance
10%
$280
HOA
0%
$0
Property Management
12%
$348
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$319