Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.53% first-year return on $185k initial cash invested.
-11.53%
Cash On Cash
3.76%
Cap Rate
0.61
DSCR
$4,998
Rent
-$1,779
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,998 income − $6,777 expenses = $1,779 out of pocket
Investment Breakdown
|
Purchase Price
$796k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$159k
Closing costs
1%
$7,962
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,998
Total Expenses
$6,777
Mortgage P&I
82%
$4,075
Property Taxes
14%
$713
Home Insurance
6%
$289
HOA
0%
$0
Property Management
12%
$600
CapEx
4%
$200
Vacancy
3%
$150
Maintenance
4%
$200
Other
11%
$550