Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.81% first-year return on $184k initial cash invested.
-16.81%
Cash On Cash
2.92%
Cap Rate
0.44
DSCR
$3,314
Rent
-$2,574
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,314 income − $5,888 expenses = $2,574 out of pocket
Investment Breakdown
|
Purchase Price
$789k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$184k
Downpayment
20%
$158k
Closing costs
1%
$7,893
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,314
Total Expenses
$5,888
Mortgage P&I
132%
$4,361
Property Taxes
5%
$174
Home Insurance
7%
$225
HOA
0%
$0
Property Management
12%
$398
CapEx
4%
$133
Vacancy
3%
$99
Maintenance
4%
$133
Other
11%
$365