Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.24% first-year return on $185k initial cash invested.
-14.24%
Cash On Cash
3.5%
Cap Rate
0.54
DSCR
$4,786
Rent
-$2,196
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,786 income − $6,982 expenses = $2,196 out of pocket
Investment Breakdown
|
Purchase Price
$796k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$159k
Closing costs
1%
$7,958
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,786
Total Expenses
$6,982
Mortgage P&I
90%
$4,323
Property Taxes
16%
$753
Home Insurance
6%
$280
HOA
0%
$0
Property Management
12%
$574
CapEx
4%
$191
Vacancy
3%
$144
Maintenance
4%
$191
Other
11%
$526