Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.79% first-year return on $186k initial cash invested.
-15.79%
Cash On Cash
2.76%
Cap Rate
0.45
DSCR
$3,921
Rent
-$2,447
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,921 income − $6,368 expenses = $2,447 out of pocket
Investment Breakdown
|
Purchase Price
$800k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$160k
Closing costs
1%
$7,999
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,921
Total Expenses
$6,368
Mortgage P&I
105%
$4,130
Property Taxes
10%
$394
Home Insurance
7%
$280
HOA
6%
$230
Property Management
12%
$471
CapEx
4%
$157
Vacancy
3%
$118
Maintenance
4%
$157
Other
11%
$431