Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.27% first-year return on $186k initial cash invested.
-13.27%
Cash On Cash
3.07%
Cap Rate
0.52
DSCR
$3,538
Rent
-$2,057
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,538 income − $5,595 expenses = $2,057 out of pocket
Investment Breakdown
|
Purchase Price
$800k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$160k
Closing costs
1%
$7,999
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,538
Total Expenses
$5,595
Mortgage P&I
112%
$3,963
Property Taxes
4%
$148
Home Insurance
8%
$280
HOA
0%
$0
Property Management
12%
$425
CapEx
4%
$142
Vacancy
3%
$106
Maintenance
4%
$142
Other
11%
$389