Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.72% first-year return on $186k initial cash invested.
-20.72%
Cash On Cash
1.97%
Cap Rate
0.3
DSCR
$3,267
Rent
-$3,212
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,267 income − $6,479 expenses = $3,212 out of pocket
Investment Breakdown
|
Purchase Price
$800k
Downpayment
20.0%
Interest Rate
7.3%
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
$3,267
Total Expenses
$6,479
Mortgage P&I
134%
$4,392
Property Taxes
20%
$667
Home Insurance
9%
$280
HOA
1%
$29
Property Management
12%
$392
CapEx
4%
$131
Vacancy
3%
$98
Maintenance
4%
$131
Other
11%
$359