Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.25% first-year return on $186k initial cash invested.
-17.25%
Cash On Cash
2.83%
Cap Rate
0.43
DSCR
$3,952
Rent
-$2,673
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,952 income − $6,625 expenses = $2,673 out of pocket
Investment Breakdown
|
Purchase Price
$800k
Downpayment
20.0%
Interest Rate
7.3%
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
$3,952
Total Expenses
$6,625
Mortgage P&I
111%
$4,400
Property Taxes
15%
$580
Home Insurance
7%
$280
HOA
1%
$21
Property Management
12%
$474
CapEx
4%
$158
Vacancy
3%
$119
Maintenance
4%
$158
Other
11%
$435