Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.5% first-year return on $186k initial cash invested.
-15.5%
Cash On Cash
2.6%
Cap Rate
0.44
DSCR
$3,856
Rent
-$2,403
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,856 income − $6,259 expenses = $2,403 out of pocket
Investment Breakdown
|
Purchase Price
$800k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$160k
Closing costs
1%
$8,000
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,856
Total Expenses
$6,259
Mortgage P&I
103%
$3,984
Property Taxes
18%
$676
Home Insurance
7%
$280
HOA
0%
$8
Property Management
12%
$463
CapEx
4%
$154
Vacancy
3%
$116
Maintenance
4%
$154
Other
11%
$424