Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.15% first-year return on $186k initial cash invested.
-15.15%
Cash On Cash
2.76%
Cap Rate
0.45
DSCR
$3,550
Rent
-$2,351
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,550 income − $5,901 expenses = $2,351 out of pocket
Investment Breakdown
|
Purchase Price
$801k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$160k
Closing costs
1%
$8,012
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,550
Total Expenses
$5,901
Mortgage P&I
114%
$4,052
Property Taxes
10%
$346
Home Insurance
8%
$297
HOA
0%
$0
Property Management
12%
$426
CapEx
4%
$142
Vacancy
3%
$106
Maintenance
4%
$142
Other
11%
$390