Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.87% first-year return on $185k initial cash invested.
-16.87%
Cash On Cash
2.7%
Cap Rate
0.42
DSCR
$3,807
Rent
-$2,607
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,807 income − $6,414 expenses = $2,607 out of pocket
Investment Breakdown
|
Purchase Price
$798k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$160k
Closing costs
1%
$7,975
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,807
Total Expenses
$6,414
Mortgage P&I
112%
$4,248
Property Taxes
16%
$593
Home Insurance
7%
$279
HOA
0%
$0
Property Management
12%
$457
CapEx
4%
$152
Vacancy
3%
$114
Maintenance
4%
$152
Other
11%
$419