Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.34% first-year return on $187k initial cash invested.
-15.34%
Cash On Cash
2.65%
Cap Rate
0.44
DSCR
$3,220
Rent
-$2,390
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,220 income − $5,610 expenses = $2,390 out of pocket
Investment Breakdown
|
Purchase Price
$805k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$187k
Downpayment
20%
$161k
Closing costs
1%
$8,048
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,220
Total Expenses
$5,610
Mortgage P&I
125%
$4,036
Property Taxes
6%
$190
Home Insurance
9%
$289
HOA
0%
$0
Property Management
12%
$386
CapEx
4%
$129
Vacancy
3%
$97
Maintenance
4%
$129
Other
11%
$354