Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.07% first-year return on $165k initial cash invested.
-18.07%
Cash On Cash
2.56%
Cap Rate
0.42
DSCR
$4,192
Rent
-$2,482
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,192 income − $6,674 expenses = $2,482 out of pocket
Investment Breakdown
|
Purchase Price
$785k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$157k
Closing costs
1%
$7,850
Rehab
0%
$0
Furnishing
0%
$1
Cashflow
Total Income
$4,192
Total Expenses
$6,674
Mortgage P&I
95%
$3,986
Property Taxes
25%
$1,066
Home Insurance
5%
$196
HOA
0%
$0
Property Management
12%
$503
CapEx
4%
$168
Vacancy
3%
$126
Maintenance
4%
$168
Other
11%
$461