Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.26% first-year return on $186k initial cash invested.
-16.26%
Cash On Cash
2.4%
Cap Rate
0.4
DSCR
$3,033
Rent
-$2,520
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,033 income − $5,553 expenses = $2,520 out of pocket
Investment Breakdown
|
Purchase Price
$800k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,033
Total Expenses
$5,553
Mortgage P&I
132%
$3,998
Property Taxes
8%
$244
Home Insurance
9%
$280
HOA
0%
$0
Property Management
12%
$364
CapEx
4%
$121
Vacancy
3%
$91
Maintenance
4%
$121
Other
11%
$334