Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.19% first-year return on $186k initial cash invested.
-20.19%
Cash On Cash
2.01%
Cap Rate
0.33
DSCR
$4,185
Rent
-$3,135
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,185 income − $7,320 expenses = $3,135 out of pocket
Investment Breakdown
|
Purchase Price
$887k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$177k
Closing costs
1%
$8,872
Rehab
0%
$0
Furnishing
0%
$1
Cashflow
Total Income
$4,185
Total Expenses
$7,320
Mortgage P&I
107%
$4,457
Property Taxes
27%
$1,131
Home Insurance
7%
$310
HOA
0%
$0
Property Management
12%
$502
CapEx
4%
$167
Vacancy
3%
$126
Maintenance
4%
$167
Other
11%
$460
Projection Charts
Investment Value YoY