Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.95% first-year return on $186k initial cash invested.
-15.95%
Cash On Cash
2.74%
Cap Rate
0.44
DSCR
$3,252
Rent
-$2,472
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,252 income − $5,724 expenses = $2,472 out of pocket
Investment Breakdown
|
Purchase Price
$800k
Downpayment
20.0%
Interest Rate
6.8%
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
$3,252
Total Expenses
$5,724
Mortgage P&I
128%
$4,170
Property Taxes
5%
$168
Home Insurance
9%
$280
HOA
0%
$0
Property Management
12%
$390
CapEx
4%
$130
Vacancy
3%
$98
Maintenance
4%
$130
Other
11%
$358