Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.71% first-year return on $186k initial cash invested.
-15.71%
Cash On Cash
2.59%
Cap Rate
0.43
DSCR
$2,937
Rent
-$2,429
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,937 income − $5,366 expenses = $2,429 out of pocket
Investment Breakdown
|
Purchase Price
$798k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$160k
Closing costs
1%
$7,980
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,937
Total Expenses
$5,366
Mortgage P&I
137%
$4,034
Property Taxes
2%
$56
Home Insurance
10%
$279
HOA
0%
$0
Property Management
12%
$352
CapEx
4%
$117
Vacancy
3%
$88
Maintenance
4%
$117
Other
11%
$323