Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.93% first-year return on $184k initial cash invested.
-12.93%
Cash On Cash
3.19%
Cap Rate
0.53
DSCR
$3,777
Rent
-$1,986
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,777 income − $5,763 expenses = $1,986 out of pocket
Investment Breakdown
|
Purchase Price
$792k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$184k
Downpayment
20%
$158k
Closing costs
1%
$7,921
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,777
Total Expenses
$5,763
Mortgage P&I
104%
$3,938
Property Taxes
6%
$236
Home Insurance
8%
$289
HOA
0%
$17
Property Management
12%
$453
CapEx
4%
$151
Vacancy
3%
$113
Maintenance
4%
$151
Other
11%
$415