Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.57% first-year return on $187k initial cash invested.
-12.57%
Cash On Cash
3.25%
Cap Rate
0.55
DSCR
$3,700
Rent
-$1,959
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,700 income − $5,659 expenses = $1,959 out of pocket
Investment Breakdown
|
Purchase Price
$805k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$187k
Downpayment
20%
$161k
Closing costs
1%
$8,050
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,700
Total Expenses
$5,659
Mortgage P&I
108%
$3,989
Property Taxes
4%
$130
Home Insurance
8%
$282
HOA
0%
$0
Property Management
12%
$444
CapEx
4%
$148
Vacancy
3%
$111
Maintenance
4%
$148
Other
11%
$407