Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.39% first-year return on $187k initial cash invested.
-16.39%
Cash On Cash
2.57%
Cap Rate
0.42
DSCR
$3,957
Rent
-$2,553
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,957 income − $6,510 expenses = $2,553 out of pocket
Investment Breakdown
|
Purchase Price
$804k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$187k
Downpayment
20%
$161k
Closing costs
1%
$8,043
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,957
Total Expenses
$6,510
Mortgage P&I
104%
$4,117
Property Taxes
19%
$750
Home Insurance
8%
$298
HOA
0%
$0
Property Management
12%
$475
CapEx
4%
$158
Vacancy
3%
$119
Maintenance
4%
$158
Other
11%
$435