Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.27% first-year return on $186k initial cash invested.
-17.27%
Cash On Cash
2.48%
Cap Rate
0.4
DSCR
$4,839
Rent
-$2,674
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,839 income − $7,513 expenses = $2,674 out of pocket
Investment Breakdown
|
Purchase Price
$799k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$160k
Closing costs
1%
$7,992
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,839
Total Expenses
$7,513
Mortgage P&I
85%
$4,129
Property Taxes
30%
$1,467
Home Insurance
6%
$271
HOA
0%
$0
Property Management
12%
$581
CapEx
4%
$194
Vacancy
3%
$145
Maintenance
4%
$194
Other
11%
$532