Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.54% first-year return on $185k initial cash invested.
-18.54%
Cash On Cash
1.84%
Cap Rate
0.31
DSCR
$3,376
Rent
-$2,858
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,376 income − $6,234 expenses = $2,858 out of pocket
Investment Breakdown
|
Purchase Price
$795k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$159k
Closing costs
1%
$7,950
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,376
Total Expenses
$6,234
Mortgage P&I
117%
$3,943
Property Taxes
25%
$846
Home Insurance
9%
$298
HOA
0%
$0
Property Management
12%
$405
CapEx
4%
$135
Vacancy
3%
$101
Maintenance
4%
$135
Other
11%
$371