Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15% first-year return on $186k initial cash invested.
-15%
Cash On Cash
3.3%
Cap Rate
0.51
DSCR
$4,318
Rent
-$2,328
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,318 income − $6,646 expenses = $2,328 out of pocket
Investment Breakdown
|
Purchase Price
$801k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$160k
Closing costs
1%
$8,010
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,318
Total Expenses
$6,646
Mortgage P&I
101%
$4,361
Property Taxes
8%
$342
Home Insurance
7%
$289
HOA
4%
$185
Property Management
12%
$518
CapEx
4%
$173
Vacancy
3%
$130
Maintenance
4%
$173
Other
11%
$475