Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.93% first-year return on $187k initial cash invested.
-19.93%
Cash On Cash
1.85%
Cap Rate
0.29
DSCR
$2,469
Rent
-$3,105
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,469 income − $5,574 expenses = $3,105 out of pocket
Investment Breakdown
|
Purchase Price
$805k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$187k
Downpayment
20%
$161k
Closing costs
1%
$8,045
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,469
Total Expenses
$5,574
Mortgage P&I
172%
$4,244
Property Taxes
13%
$318
Home Insurance
6%
$149
HOA
1%
$23
Property Management
12%
$296
CapEx
4%
$99
Vacancy
3%
$74
Maintenance
4%
$99
Other
11%
$272