Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.74% first-year return on $185k initial cash invested.
-12.74%
Cash On Cash
3.91%
Cap Rate
0.59
DSCR
$4,960
Rent
-$1,965
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,960 income − $6,925 expenses = $1,965 out of pocket
Investment Breakdown
|
Purchase Price
$796k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$159k
Closing costs
1%
$7,957
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,960
Total Expenses
$6,925
Mortgage P&I
88%
$4,361
Property Taxes
12%
$593
Home Insurance
6%
$285
HOA
0%
$0
Property Management
12%
$595
CapEx
4%
$198
Vacancy
3%
$149
Maintenance
4%
$198
Other
11%
$546