Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.65% first-year return on $186k initial cash invested.
-13.65%
Cash On Cash
3.05%
Cap Rate
0.51
DSCR
$4,304
Rent
-$2,111
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,304 income − $6,415 expenses = $2,111 out of pocket
Investment Breakdown
|
Purchase Price
$798k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$160k
Closing costs
1%
$7,982
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,304
Total Expenses
$6,415
Mortgage P&I
92%
$3,966
Property Taxes
15%
$625
Home Insurance
7%
$289
HOA
2%
$73
Property Management
12%
$516
CapEx
4%
$172
Vacancy
3%
$129
Maintenance
4%
$172
Other
11%
$473