Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.39% first-year return on $184k initial cash invested.
-12.39%
Cash On Cash
3.44%
Cap Rate
0.57
DSCR
$4,160
Rent
-$1,899
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,160 income − $6,059 expenses = $1,899 out of pocket
Investment Breakdown
|
Purchase Price
$790k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$184k
Downpayment
20%
$158k
Closing costs
1%
$7,901
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,160
Total Expenses
$6,059
Mortgage P&I
96%
$3,999
Property Taxes
8%
$323
Home Insurance
8%
$323
HOA
0%
$0
Property Management
12%
$499
CapEx
4%
$166
Vacancy
3%
$125
Maintenance
4%
$166
Other
11%
$458