Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.29% first-year return on $186k initial cash invested.
-19.29%
Cash On Cash
2.2%
Cap Rate
0.34
DSCR
$3,314
Rent
-$2,997
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,314 income − $6,311 expenses = $2,997 out of pocket
Investment Breakdown
|
Purchase Price
$802k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$160k
Closing costs
1%
$8,023
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,314
Total Expenses
$6,311
Mortgage P&I
131%
$4,338
Property Taxes
14%
$460
Home Insurance
12%
$385
HOA
0%
$0
Property Management
12%
$398
CapEx
4%
$133
Vacancy
3%
$99
Maintenance
4%
$133
Other
11%
$365