Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -23.72% first-year return on $184k initial cash invested.
-23.72%
Cash On Cash
0.82%
Cap Rate
0.14
DSCR
$5,631
Rent
-$3,637
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,631 income − $9,268 expenses = $3,637 out of pocket
Investment Breakdown
|
Purchase Price
$791k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$184k
Downpayment
20%
$158k
Closing costs
1%
$7,905
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,631
Total Expenses
$9,268
Mortgage P&I
70%
$3,952
Property Taxes
44%
$2,492
Home Insurance
16%
$910
HOA
0%
$0
Property Management
12%
$676
CapEx
4%
$225
Vacancy
3%
$169
Maintenance
4%
$225
Other
11%
$619