Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.63% first-year return on $184k initial cash invested.
-14.63%
Cash On Cash
3.58%
Cap Rate
0.54
DSCR
$5,046
Rent
-$2,237
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,046 income − $7,283 expenses = $2,237 out of pocket
Investment Breakdown
|
Purchase Price
$788k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$184k
Downpayment
20%
$158k
Closing costs
1%
$7,881
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,046
Total Expenses
$7,283
Mortgage P&I
87%
$4,386
Property Taxes
15%
$772
Home Insurance
5%
$275
HOA
3%
$134
Property Management
12%
$606
CapEx
4%
$202
Vacancy
3%
$151
Maintenance
4%
$202
Other
11%
$555