Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.6% first-year return on $184k initial cash invested.
-12.6%
Cash On Cash
3.85%
Cap Rate
0.59
DSCR
$4,192
Rent
-$1,932
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,192 income − $6,124 expenses = $1,932 out of pocket
Investment Breakdown
|
Purchase Price
$790k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$184k
Downpayment
20%
$158k
Closing costs
1%
$7,903
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,192
Total Expenses
$6,124
Mortgage P&I
103%
$4,302
Property Taxes
3%
$119
Home Insurance
7%
$277
HOA
0%
$0
Property Management
12%
$503
CapEx
4%
$168
Vacancy
3%
$126
Maintenance
4%
$168
Other
11%
$461