Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.94% first-year return on $185k initial cash invested.
-12.94%
Cash On Cash
3.33%
Cap Rate
0.55
DSCR
$4,341
Rent
-$1,992
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,341 income − $6,333 expenses = $1,992 out of pocket
Investment Breakdown
|
Purchase Price
$794k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$159k
Closing costs
1%
$7,940
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,341
Total Expenses
$6,333
Mortgage P&I
93%
$4,022
Property Taxes
13%
$549
Home Insurance
7%
$285
HOA
0%
$0
Property Management
12%
$521
CapEx
4%
$174
Vacancy
3%
$130
Maintenance
4%
$174
Other
11%
$478