Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.84% first-year return on $184k initial cash invested.
-17.84%
Cash On Cash
2.14%
Cap Rate
0.35
DSCR
$3,050
Rent
-$2,733
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,050 income − $5,783 expenses = $2,733 out of pocket
Investment Breakdown
|
Purchase Price
$790k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$184k
Downpayment
20%
$158k
Closing costs
1%
$7,898
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,050
Total Expenses
$5,783
Mortgage P&I
132%
$4,019
Property Taxes
11%
$350
Home Insurance
9%
$276
HOA
3%
$100
Property Management
12%
$366
CapEx
4%
$122
Vacancy
3%
$92
Maintenance
4%
$122
Other
11%
$336