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 $188k initial cash invested.
-14.65%
Cash On Cash
3.18%
Cap Rate
0.5
DSCR
$4,608
Rent
-$2,292
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,608 income − $6,900 expenses = $2,292 out of pocket
Investment Breakdown
|
Purchase Price
$808k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$162k
Closing costs
1%
$8,083
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,608
Total Expenses
$6,900
Mortgage P&I
92%
$4,247
Property Taxes
17%
$798
Home Insurance
6%
$289
HOA
0%
$0
Property Management
12%
$553
CapEx
4%
$184
Vacancy
3%
$138
Maintenance
4%
$184
Other
11%
$507