Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.65% first-year return on $186k initial cash invested.
-14.65%
Cash On Cash
3.04%
Cap Rate
0.49
DSCR
$4,029
Rent
-$2,271
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,029 income − $6,300 expenses = $2,271 out of pocket
Investment Breakdown
|
Purchase Price
$800k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$160k
Closing costs
1%
$8,000
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,029
Total Expenses
$6,300
Mortgage P&I
103%
$4,135
Property Taxes
13%
$516
Home Insurance
7%
$280
HOA
0%
$0
Property Management
12%
$483
CapEx
4%
$161
Vacancy
3%
$121
Maintenance
4%
$161
Other
11%
$443