Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.21% first-year return on $185k initial cash invested.
-12.21%
Cash On Cash
3.38%
Cap Rate
0.56
DSCR
$3,900
Rent
-$1,882
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,900 income − $5,782 expenses = $1,882 out of pocket
Investment Breakdown
|
Purchase Price
$795k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$159k
Closing costs
1%
$7,948
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,900
Total Expenses
$5,782
Mortgage P&I
102%
$3,967
Property Taxes
5%
$212
Home Insurance
6%
$241
HOA
1%
$36
Property Management
12%
$468
CapEx
4%
$156
Vacancy
3%
$117
Maintenance
4%
$156
Other
11%
$429