Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.16% first-year return on $184k initial cash invested.
-12.16%
Cash On Cash
3.57%
Cap Rate
0.59
DSCR
$5,142
Rent
-$1,869
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,142 income − $7,011 expenses = $1,869 out of pocket
Investment Breakdown
|
Purchase Price
$793k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$184k
Downpayment
20%
$159k
Closing costs
1%
$7,925
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,142
Total Expenses
$7,011
Mortgage P&I
78%
$4,021
Property Taxes
19%
$952
Home Insurance
6%
$289
HOA
0%
$0
Property Management
12%
$617
CapEx
4%
$206
Vacancy
3%
$154
Maintenance
4%
$206
Other
11%
$566