Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.48% first-year return on $186k initial cash invested.
-18.48%
Cash On Cash
1.77%
Cap Rate
0.3
DSCR
$2,728
Rent
-$2,859
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,728 income − $5,587 expenses = $2,859 out of pocket
Investment Breakdown
|
Purchase Price
$799k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$160k
Closing costs
1%
$7,985
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,728
Total Expenses
$5,587
Mortgage P&I
144%
$3,929
Property Taxes
17%
$451
Home Insurance
10%
$280
HOA
0%
$0
Property Management
12%
$327
CapEx
4%
$109
Vacancy
3%
$82
Maintenance
4%
$109
Other
11%
$300