Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.78% first-year return on $185k initial cash invested.
-11.78%
Cash On Cash
3.45%
Cap Rate
0.58
DSCR
$4,652
Rent
-$1,817
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,652 income − $6,469 expenses = $1,817 out of pocket
Investment Breakdown
|
Purchase Price
$796k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$159k
Closing costs
1%
$7,956
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,652
Total Expenses
$6,469
Mortgage P&I
84%
$3,918
Property Taxes
14%
$654
Home Insurance
7%
$315
HOA
0%
$0
Property Management
12%
$558
CapEx
4%
$186
Vacancy
3%
$140
Maintenance
4%
$186
Other
11%
$512