Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.76% first-year return on $184k initial cash invested.
-19.76%
Cash On Cash
1.73%
Cap Rate
0.28
DSCR
$2,583
Rent
-$3,024
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,583 income − $5,607 expenses = $3,024 out of pocket
Investment Breakdown
|
Purchase Price
$789k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$184k
Downpayment
20%
$158k
Closing costs
1%
$7,890
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,583
Total Expenses
$5,607
Mortgage P&I
157%
$4,061
Property Taxes
15%
$393
Home Insurance
11%
$276
HOA
0%
$0
Property Management
12%
$310
CapEx
4%
$103
Vacancy
3%
$77
Maintenance
4%
$103
Other
11%
$284