Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.01% first-year return on $184k initial cash invested.
-14.01%
Cash On Cash
3.38%
Cap Rate
0.53
DSCR
$4,776
Rent
-$2,143
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,776 income − $6,919 expenses = $2,143 out of pocket
Investment Breakdown
|
Purchase Price
$788k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$184k
Downpayment
20%
$158k
Closing costs
1%
$7,882
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,776
Total Expenses
$6,919
Mortgage P&I
87%
$4,174
Property Taxes
18%
$842
Home Insurance
6%
$280
HOA
0%
$0
Property Management
12%
$573
CapEx
4%
$191
Vacancy
3%
$143
Maintenance
4%
$191
Other
11%
$525