Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.08% first-year return on $185k initial cash invested.
-8.08%
Cash On Cash
4.44%
Cap Rate
0.74
DSCR
$4,792
Rent
-$1,246
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,792 income − $6,038 expenses = $1,246 out of pocket
Investment Breakdown
|
Purchase Price
$795k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$159k
Closing costs
1%
$7,950
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,792
Total Expenses
$6,038
Mortgage P&I
83%
$3,994
Property Taxes
3%
$136
Home Insurance
6%
$278
HOA
0%
$0
Property Management
12%
$575
CapEx
4%
$192
Vacancy
3%
$144
Maintenance
4%
$192
Other
11%
$527