Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.44% first-year return on $184k initial cash invested.
-13.44%
Cash On Cash
3.74%
Cap Rate
0.57
DSCR
$5,000
Rent
-$2,059
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,000 income − $7,059 expenses = $2,059 out of pocket
Investment Breakdown
|
Purchase Price
$790k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$184k
Downpayment
20%
$158k
Closing costs
1%
$7,897
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,000
Total Expenses
$7,059
Mortgage P&I
86%
$4,319
Property Taxes
15%
$767
Home Insurance
5%
$273
HOA
0%
$0
Property Management
12%
$600
CapEx
4%
$200
Vacancy
3%
$150
Maintenance
4%
$200
Other
11%
$550