Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.43% first-year return on $188k initial cash invested.
-15.43%
Cash On Cash
2.97%
Cap Rate
0.47
DSCR
$3,988
Rent
-$2,415
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,988 income − $6,403 expenses = $2,415 out of pocket
Investment Breakdown
|
Purchase Price
$808k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$162k
Closing costs
1%
$8,084
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,988
Total Expenses
$6,403
Mortgage P&I
107%
$4,254
Property Taxes
11%
$443
Home Insurance
9%
$348
HOA
0%
$0
Property Management
12%
$479
CapEx
4%
$160
Vacancy
3%
$120
Maintenance
4%
$160
Other
11%
$439