Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.16% first-year return on $186k initial cash invested.
-14.16%
Cash On Cash
2.87%
Cap Rate
0.48
DSCR
$3,974
Rent
-$2,192
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,974 income − $6,166 expenses = $2,192 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
$3,974
Total Expenses
$6,166
Mortgage P&I
99%
$3,945
Property Taxes
15%
$590
Home Insurance
7%
$280
HOA
0%
$0
Property Management
12%
$477
CapEx
4%
$159
Vacancy
3%
$119
Maintenance
4%
$159
Other
11%
$437