Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.1% first-year return on $186k initial cash invested.
-12.1%
Cash On Cash
3.51%
Cap Rate
0.58
DSCR
$4,773
Rent
-$1,880
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,773 income − $6,653 expenses = $1,880 out of pocket
Investment Breakdown
|
Purchase Price
$802k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$160k
Closing costs
1%
$8,023
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,773
Total Expenses
$6,653
Mortgage P&I
85%
$4,035
Property Taxes
15%
$706
Home Insurance
6%
$289
HOA
0%
$0
Property Management
12%
$573
CapEx
4%
$191
Vacancy
3%
$143
Maintenance
4%
$191
Other
11%
$525