Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.82% first-year return on $185k initial cash invested.
-12.82%
Cash On Cash
3.26%
Cap Rate
0.55
DSCR
$4,516
Rent
-$1,974
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,516 income − $6,490 expenses = $1,974 out of pocket
Investment Breakdown
|
Purchase Price
$794k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$159k
Closing costs
1%
$7,944
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,516
Total Expenses
$6,490
Mortgage P&I
87%
$3,950
Property Taxes
16%
$717
Home Insurance
6%
$287
HOA
0%
$0
Property Management
12%
$542
CapEx
4%
$181
Vacancy
3%
$135
Maintenance
4%
$181
Other
11%
$497