Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.03% first-year return on $185k initial cash invested.
-11.03%
Cash On Cash
3.66%
Cap Rate
0.61
DSCR
$4,446
Rent
-$1,701
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,446 income − $6,147 expenses = $1,701 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%
$7,952
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,446
Total Expenses
$6,147
Mortgage P&I
89%
$3,947
Property Taxes
9%
$408
Home Insurance
6%
$280
HOA
0%
$0
Property Management
12%
$534
CapEx
4%
$178
Vacancy
3%
$133
Maintenance
4%
$178
Other
11%
$489