Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.33% first-year return on $186k initial cash invested.
-20.33%
Cash On Cash
2.04%
Cap Rate
0.31
DSCR
$3,564
Rent
-$3,145
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,564 income − $6,709 expenses = $3,145 out of pocket
Investment Breakdown
|
Purchase Price
$798k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$160k
Closing costs
1%
$7,981
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,564
Total Expenses
$6,709
Mortgage P&I
122%
$4,360
Property Taxes
17%
$617
Home Insurance
14%
$490
HOA
1%
$29
Property Management
12%
$428
CapEx
4%
$143
Vacancy
3%
$107
Maintenance
4%
$143
Other
11%
$392