Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.65% first-year return on $186k initial cash invested.
-21.65%
Cash On Cash
1.07%
Cap Rate
0.18
DSCR
$1,786
Rent
-$3,355
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,786 income − $5,141 expenses = $3,355 out of pocket
Investment Breakdown
|
Purchase Price
$800k
Downpayment
20.0%
Interest Rate
6.4%
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
$1,786
Total Expenses
$5,141
Mortgage P&I
224%
$3,997
Property Taxes
14%
$258
Home Insurance
16%
$280
HOA
0%
$0
Property Management
12%
$214
CapEx
4%
$71
Vacancy
3%
$54
Maintenance
4%
$71
Other
11%
$196