Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.14% first-year return on $185k initial cash invested.
-14.14%
Cash On Cash
3.66%
Cap Rate
0.55
DSCR
$4,977
Rent
-$2,179
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,977 income − $7,156 expenses = $2,179 out of pocket
Investment Breakdown
|
Purchase Price
$795k
Downpayment
20.0%
Interest Rate
7.4%
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
$4,977
Total Expenses
$7,156
Mortgage P&I
89%
$4,405
Property Taxes
16%
$782
Home Insurance
6%
$278
HOA
0%
$0
Property Management
12%
$597
CapEx
4%
$199
Vacancy
3%
$149
Maintenance
4%
$199
Other
11%
$547