Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.77% first-year return on $184k initial cash invested.
-11.77%
Cash On Cash
3.54%
Cap Rate
0.59
DSCR
$4,480
Rent
-$1,801
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,480 income − $6,281 expenses = $1,801 out of pocket
Investment Breakdown
|
Purchase Price
$789k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$184k
Downpayment
20%
$158k
Closing costs
1%
$7,889
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,480
Total Expenses
$6,281
Mortgage P&I
88%
$3,948
Property Taxes
3%
$117
Home Insurance
6%
$280
HOA
9%
$413
Property Management
12%
$538
CapEx
4%
$179
Vacancy
3%
$134
Maintenance
4%
$179
Other
11%
$493