Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.68% first-year return on $186k initial cash invested.
-19.68%
Cash On Cash
1.57%
Cap Rate
0.27
DSCR
$3,790
Rent
-$3,050
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,790 income − $6,840 expenses = $3,050 out of pocket
Investment Breakdown
|
Purchase Price
$800k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$160k
Closing costs
1%
$8,000
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,790
Total Expenses
$6,840
Mortgage P&I
104%
$3,943
Property Taxes
28%
$1,064
Home Insurance
7%
$280
HOA
7%
$263
Property Management
12%
$455
CapEx
4%
$152
Vacancy
3%
$114
Maintenance
4%
$152
Other
11%
$417