Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.77% first-year return on $184k initial cash invested.
-13.77%
Cash On Cash
3.19%
Cap Rate
0.52
DSCR
$4,910
Rent
-$2,116
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,910 income − $7,026 expenses = $2,116 out of pocket
Investment Breakdown
|
Purchase Price
$793k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$184k
Downpayment
20%
$159k
Closing costs
1%
$7,927
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,910
Total Expenses
$7,026
Mortgage P&I
82%
$4,030
Property Taxes
21%
$1,048
Home Insurance
6%
$280
HOA
0%
$0
Property Management
12%
$589
CapEx
4%
$196
Vacancy
3%
$147
Maintenance
4%
$196
Other
11%
$540