Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.66% first-year return on $186k initial cash invested.
-19.66%
Cash On Cash
1.62%
Cap Rate
0.27
DSCR
$2,210
Rent
-$3,045
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,210 income − $5,255 expenses = $3,045 out of pocket
Investment Breakdown
|
Purchase Price
$800k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$160k
Closing costs
1%
$7,995
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,210
Total Expenses
$5,255
Mortgage P&I
183%
$4,036
Property Taxes
9%
$189
Home Insurance
13%
$280
HOA
0%
$0
Property Management
12%
$265
CapEx
4%
$88
Vacancy
3%
$66
Maintenance
4%
$88
Other
11%
$243