Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.09% first-year return on $184k initial cash invested.
-14.09%
Cash On Cash
2.95%
Cap Rate
0.49
DSCR
$3,902
Rent
-$2,157
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,902 income − $6,059 expenses = $2,157 out of pocket
Investment Breakdown
|
Purchase Price
$789k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$184k
Downpayment
20%
$158k
Closing costs
1%
$7,889
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,902
Total Expenses
$6,059
Mortgage P&I
101%
$3,938
Property Taxes
13%
$506
Home Insurance
7%
$289
HOA
0%
$0
Property Management
12%
$468
CapEx
4%
$156
Vacancy
3%
$117
Maintenance
4%
$156
Other
11%
$429