Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.81% first-year return on $184k initial cash invested.
-11.81%
Cash On Cash
3.51%
Cap Rate
0.59
DSCR
$4,308
Rent
-$1,815
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,308 income − $6,123 expenses = $1,815 out of pocket
Investment Breakdown
|
Purchase Price
$793k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$184k
Downpayment
20%
$159k
Closing costs
1%
$7,926
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,308
Total Expenses
$6,123
Mortgage P&I
92%
$3,962
Property Taxes
10%
$413
Home Insurance
6%
$259
HOA
1%
$25
Property Management
12%
$517
CapEx
4%
$172
Vacancy
3%
$129
Maintenance
4%
$172
Other
11%
$474