Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.05% first-year return on $184k initial cash invested.
-17.05%
Cash On Cash
2.21%
Cap Rate
0.37
DSCR
$2,868
Rent
-$2,618
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,868 income − $5,486 expenses = $2,618 out of pocket
Investment Breakdown
|
Purchase Price
$792k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$184k
Downpayment
20%
$158k
Closing costs
1%
$7,919
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,868
Total Expenses
$5,486
Mortgage P&I
138%
$3,964
Property Taxes
9%
$267
Home Insurance
10%
$280
HOA
0%
$0
Property Management
12%
$344
CapEx
4%
$115
Vacancy
3%
$86
Maintenance
4%
$115
Other
11%
$315