Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.04% first-year return on $186k initial cash invested.
-21.04%
Cash On Cash
1.75%
Cap Rate
0.27
DSCR
$2,588
Rent
-$3,258
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,588 income − $5,846 expenses = $3,258 out of pocket
Investment Breakdown
|
Purchase Price
$799k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$160k
Closing costs
1%
$7,990
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,588
Total Expenses
$5,846
Mortgage P&I
167%
$4,322
Property Taxes
14%
$362
Home Insurance
11%
$280
HOA
0%
$0
Property Management
12%
$311
CapEx
4%
$104
Vacancy
3%
$78
Maintenance
4%
$104
Other
11%
$285