Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.52% first-year return on $186k initial cash invested.
-17.52%
Cash On Cash
2.66%
Cap Rate
0.41
DSCR
$3,162
Rent
-$2,713
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,162 income − $5,875 expenses = $2,713 out of pocket
Investment Breakdown
|
Purchase Price
$799k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$160k
Closing costs
1%
$7,990
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,162
Total Expenses
$5,875
Mortgage P&I
138%
$4,356
Property Taxes
5%
$165
Home Insurance
9%
$280
HOA
0%
$0
Property Management
12%
$379
CapEx
4%
$126
Vacancy
3%
$95
Maintenance
4%
$126
Other
11%
$348