Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.8% first-year return on $186k initial cash invested.
-21.8%
Cash On Cash
1.13%
Cap Rate
0.19
DSCR
$1,803
Rent
-$3,378
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,803 income − $5,181 expenses = $3,378 out of pocket
Investment Breakdown
|
Purchase Price
$800k
Downpayment
20.0%
Interest Rate
6.5%
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
$1,803
Total Expenses
$5,181
Mortgage P&I
225%
$4,062
Property Taxes
13%
$227
Home Insurance
16%
$280
HOA
0%
$0
Property Management
12%
$216
CapEx
4%
$72
Vacancy
3%
$54
Maintenance
4%
$72
Other
11%
$198