Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.67% first-year return on $186k initial cash invested.
-22.67%
Cash On Cash
1.66%
Cap Rate
0.25
DSCR
$2,454
Rent
-$3,514
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,454 income − $5,968 expenses = $3,514 out of pocket
Investment Breakdown
|
Purchase Price
$800k
Downpayment
20.0%
Interest Rate
7.6%
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
$2,454
Total Expenses
$5,968
Mortgage P&I
184%
$4,525
Property Taxes
13%
$329
Home Insurance
11%
$280
HOA
0%
$0
Property Management
12%
$294
CapEx
4%
$98
Vacancy
3%
$74
Maintenance
4%
$98
Other
11%
$270