Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.53% first-year return on $186k initial cash invested.
-16.53%
Cash On Cash
2.24%
Cap Rate
0.38
DSCR
$4,155
Rent
-$2,559
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,155 income − $6,714 expenses = $2,559 out of pocket
Investment Breakdown
|
Purchase Price
$799k
Downpayment
20.0%
Interest Rate
6.1%
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
$4,155
Total Expenses
$6,714
Mortgage P&I
94%
$3,887
Property Taxes
27%
$1,134
Home Insurance
7%
$280
HOA
0%
$0
Property Management
12%
$499
CapEx
4%
$166
Vacancy
3%
$125
Maintenance
4%
$166
Other
11%
$457