Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.47% first-year return on $185k initial cash invested.
-15.47%
Cash On Cash
2.76%
Cap Rate
0.45
DSCR
$4,182
Rent
-$2,390
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,182 income − $6,572 expenses = $2,390 out of pocket
Investment Breakdown
|
Purchase Price
$797k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$159k
Closing costs
1%
$7,971
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,182
Total Expenses
$6,572
Mortgage P&I
97%
$4,056
Property Taxes
19%
$815
Home Insurance
7%
$280
HOA
0%
$0
Property Management
12%
$502
CapEx
4%
$167
Vacancy
3%
$125
Maintenance
4%
$167
Other
11%
$460