Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.07% first-year return on $187k initial cash invested.
-14.07%
Cash On Cash
2.93%
Cap Rate
0.49
DSCR
$4,412
Rent
-$2,190
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,412 income − $6,602 expenses = $2,190 out of pocket
Investment Breakdown
|
Purchase Price
$804k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$187k
Downpayment
20%
$161k
Closing costs
1%
$8,038
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,412
Total Expenses
$6,602
Mortgage P&I
90%
$3,979
Property Taxes
18%
$777
Home Insurance
7%
$306
HOA
1%
$42
Property Management
12%
$529
CapEx
4%
$176
Vacancy
3%
$132
Maintenance
4%
$176
Other
11%
$485