Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.78% first-year return on $184k initial cash invested.
-14.78%
Cash On Cash
2.96%
Cap Rate
0.48
DSCR
$4,326
Rent
-$2,265
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,326 income − $6,591 expenses = $2,265 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%
$7,900
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,326
Total Expenses
$6,591
Mortgage P&I
93%
$4,041
Property Taxes
19%
$803
Home Insurance
6%
$276
HOA
0%
$0
Property Management
12%
$519
CapEx
4%
$173
Vacancy
3%
$130
Maintenance
4%
$173
Other
11%
$476