Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.98% first-year return on $185k initial cash invested.
-11.98%
Cash On Cash
3.42%
Cap Rate
0.57
DSCR
$4,137
Rent
-$1,843
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,137 income − $5,980 expenses = $1,843 out of pocket
Investment Breakdown
|
Purchase Price
$794k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$159k
Closing costs
1%
$7,935
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,137
Total Expenses
$5,980
Mortgage P&I
95%
$3,937
Property Taxes
8%
$346
Home Insurance
7%
$292
HOA
0%
$0
Property Management
12%
$496
CapEx
4%
$165
Vacancy
3%
$124
Maintenance
4%
$165
Other
11%
$455