Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.03% first-year return on $187k initial cash invested.
-15.03%
Cash On Cash
2.85%
Cap Rate
0.47
DSCR
$3,950
Rent
-$2,347
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,950 income − $6,297 expenses = $2,347 out of pocket
Investment Breakdown
|
Purchase Price
$806k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$187k
Downpayment
20%
$161k
Closing costs
1%
$8,064
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,950
Total Expenses
$6,297
Mortgage P&I
104%
$4,103
Property Taxes
14%
$554
Home Insurance
8%
$298
HOA
0%
$0
Property Management
12%
$474
CapEx
4%
$158
Vacancy
3%
$118
Maintenance
4%
$158
Other
11%
$434