Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.72% first-year return on $186k initial cash invested.
-21.72%
Cash On Cash
1.39%
Cap Rate
0.22
DSCR
$2,820
Rent
-$3,375
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,820 income − $6,195 expenses = $3,375 out of pocket
Investment Breakdown
|
Purchase Price
$802k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$160k
Closing costs
1%
$8,022
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,820
Total Expenses
$6,195
Mortgage P&I
149%
$4,191
Property Taxes
27%
$756
Home Insurance
10%
$289
HOA
0%
$0
Property Management
12%
$338
CapEx
4%
$113
Vacancy
3%
$85
Maintenance
4%
$113
Other
11%
$310