Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.95% first-year return on $184k initial cash invested.
-13.95%
Cash On Cash
2.92%
Cap Rate
0.49
DSCR
$3,567
Rent
-$2,142
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,567 income − $5,709 expenses = $2,142 out of pocket
Investment Breakdown
|
Purchase Price
$792k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$184k
Downpayment
20%
$158k
Closing costs
1%
$7,915
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,567
Total Expenses
$5,709
Mortgage P&I
110%
$3,923
Property Taxes
8%
$284
Home Insurance
8%
$289
HOA
0%
$0
Property Management
12%
$428
CapEx
4%
$143
Vacancy
3%
$107
Maintenance
4%
$143
Other
11%
$392