Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.93% first-year return on $186k initial cash invested.
-12.93%
Cash On Cash
3.19%
Cap Rate
0.54
DSCR
$4,260
Rent
-$2,002
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,260 income − $6,262 expenses = $2,002 out of pocket
Investment Breakdown
|
Purchase Price
$799k
Downpayment
20.0%
Interest Rate
6.3%
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
$4,260
Total Expenses
$6,262
Mortgage P&I
93%
$3,954
Property Taxes
13%
$566
Home Insurance
7%
$280
HOA
0%
$14
Property Management
12%
$511
CapEx
4%
$170
Vacancy
3%
$128
Maintenance
4%
$170
Other
11%
$469