Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.02% first-year return on $186k initial cash invested.
-17.02%
Cash On Cash
2.31%
Cap Rate
0.38
DSCR
$2,654
Rent
-$2,638
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,654 income − $5,292 expenses = $2,638 out of pocket
Investment Breakdown
|
Purchase Price
$800k
Downpayment
20.0%
Interest Rate
6.6%
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
$2,654
Total Expenses
$5,292
Mortgage P&I
154%
$4,074
Property Taxes
1%
$36
Home Insurance
11%
$280
HOA
0%
$0
Property Management
12%
$318
CapEx
4%
$106
Vacancy
3%
$80
Maintenance
4%
$106
Other
11%
$292