Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.69% first-year return on $185k initial cash invested.
-15.69%
Cash On Cash
3.01%
Cap Rate
0.47
DSCR
$4,364
Rent
-$2,412
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,364 income − $6,776 expenses = $2,412 out of pocket
Investment Breakdown
|
Purchase Price
$793k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$159k
Closing costs
1%
$7,929
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,364
Total Expenses
$6,776
Mortgage P&I
97%
$4,228
Property Taxes
16%
$690
Home Insurance
7%
$285
HOA
2%
$88
Property Management
12%
$524
CapEx
4%
$175
Vacancy
3%
$131
Maintenance
4%
$175
Other
11%
$480