Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.46% first-year return on $184k initial cash invested.
-18.46%
Cash On Cash
2.05%
Cap Rate
0.33
DSCR
$3,440
Rent
-$2,836
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,440 income − $6,276 expenses = $2,836 out of pocket
Investment Breakdown
|
Purchase Price
$792k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$184k
Downpayment
20%
$158k
Closing costs
1%
$7,923
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,440
Total Expenses
$6,276
Mortgage P&I
118%
$4,054
Property Taxes
22%
$763
Home Insurance
8%
$289
HOA
0%
$0
Property Management
12%
$413
CapEx
4%
$138
Vacancy
3%
$103
Maintenance
4%
$138
Other
11%
$378