Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.43% first-year return on $186k initial cash invested.
-16.43%
Cash On Cash
2.71%
Cap Rate
0.43
DSCR
$4,083
Rent
-$2,546
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,083 income − $6,629 expenses = $2,546 out of pocket
Investment Breakdown
|
Purchase Price
$800k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$160k
Closing costs
1%
$8,000
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,083
Total Expenses
$6,629
Mortgage P&I
103%
$4,189
Property Taxes
19%
$773
Home Insurance
7%
$280
HOA
0%
$0
Property Management
12%
$490
CapEx
4%
$163
Vacancy
3%
$122
Maintenance
4%
$163
Other
11%
$449