Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.8% first-year return on $184k initial cash invested.
-17.8%
Cash On Cash
2.18%
Cap Rate
0.36
DSCR
$3,264
Rent
-$2,729
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,264 income − $5,993 expenses = $2,729 out of pocket
Investment Breakdown
|
Purchase Price
$791k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$184k
Downpayment
20%
$158k
Closing costs
1%
$7,905
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,264
Total Expenses
$5,993
Mortgage P&I
124%
$4,036
Property Taxes
13%
$408
Home Insurance
13%
$438
HOA
0%
$0
Property Management
12%
$392
CapEx
4%
$131
Vacancy
3%
$98
Maintenance
4%
$131
Other
11%
$359