Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.92% first-year return on $187k initial cash invested.
-14.92%
Cash On Cash
2.53%
Cap Rate
0.44
DSCR
$3,927
Rent
-$2,326
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,927 income − $6,253 expenses = $2,326 out of pocket
Investment Breakdown
|
Purchase Price
$805k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$187k
Downpayment
20%
$161k
Closing costs
1%
$8,051
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,927
Total Expenses
$6,253
Mortgage P&I
98%
$3,866
Property Taxes
19%
$765
Home Insurance
7%
$287
HOA
0%
$0
Property Management
12%
$471
CapEx
4%
$157
Vacancy
3%
$118
Maintenance
4%
$157
Other
11%
$432