Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.18% first-year return on $185k initial cash invested.
-13.18%
Cash On Cash
3.05%
Cap Rate
0.52
DSCR
$4,012
Rent
-$2,032
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,012 income − $6,044 expenses = $2,032 out of pocket
Investment Breakdown
|
Purchase Price
$795k
Downpayment
20.0%
Interest Rate
6.2%
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
$4,012
Total Expenses
$6,044
Mortgage P&I
97%
$3,895
Property Taxes
13%
$509
Home Insurance
7%
$278
HOA
0%
$0
Property Management
12%
$481
CapEx
4%
$160
Vacancy
3%
$120
Maintenance
4%
$160
Other
11%
$441