Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -24.01% first-year return on $186k initial cash invested.
-24.01%
Cash On Cash
0.61%
Cap Rate
0.1
DSCR
$3,518
Rent
-$3,721
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,518 income − $7,239 expenses = $3,721 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%
$7,999
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,518
Total Expenses
$7,239
Mortgage P&I
113%
$3,987
Property Taxes
49%
$1,733
Home Insurance
8%
$280
HOA
1%
$42
Property Management
12%
$422
CapEx
4%
$141
Vacancy
3%
$106
Maintenance
4%
$141
Other
11%
$387