Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.75% first-year return on $186k initial cash invested.
-14.75%
Cash On Cash
3.38%
Cap Rate
0.51
DSCR
$3,615
Rent
-$2,283
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,615 income − $5,898 expenses = $2,283 out of pocket
Investment Breakdown
|
Purchase Price
$799k
Downpayment
20.0%
Interest Rate
7.3%
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
$3,615
Total Expenses
$5,898
Mortgage P&I
121%
$4,387
Property Taxes
0%
$1
Home Insurance
8%
$280
HOA
0%
$0
Property Management
12%
$434
CapEx
4%
$145
Vacancy
3%
$108
Maintenance
4%
$145
Other
11%
$398