Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.9% first-year return on $186k initial cash invested.
-14.9%
Cash On Cash
2.95%
Cap Rate
0.48
DSCR
$4,972
Rent
-$2,305
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,972 income − $7,277 expenses = $2,305 out of pocket
Investment Breakdown
|
Purchase Price
$799k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$160k
Closing costs
1%
$7,985
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,972
Total Expenses
$7,277
Mortgage P&I
82%
$4,068
Property Taxes
11%
$564
Home Insurance
6%
$287
HOA
13%
$667
Property Management
12%
$597
CapEx
4%
$199
Vacancy
3%
$149
Maintenance
4%
$199
Other
11%
$547