Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.9% first-year return on $186k initial cash invested.
-12.9%
Cash On Cash
3.31%
Cap Rate
0.54
DSCR
$3,910
Rent
-$1,997
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,910 income − $5,907 expenses = $1,997 out of pocket
Investment Breakdown
|
Purchase Price
$799k
Downpayment
20.0%
Interest Rate
6.5%
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
$3,910
Total Expenses
$5,907
Mortgage P&I
103%
$4,045
Property Taxes
7%
$254
Home Insurance
7%
$280
HOA
0%
$0
Property Management
12%
$469
CapEx
4%
$156
Vacancy
3%
$117
Maintenance
4%
$156
Other
11%
$430