Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.48% first-year return on $185k initial cash invested.
-19.48%
Cash On Cash
1.78%
Cap Rate
0.29
DSCR
$2,565
Rent
-$3,003
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,565 income − $5,568 expenses = $3,003 out of pocket
Investment Breakdown
|
Purchase Price
$795k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$159k
Closing costs
1%
$7,950
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,565
Total Expenses
$5,568
Mortgage P&I
159%
$4,081
Property Taxes
8%
$194
Home Insurance
11%
$278
HOA
6%
$142
Property Management
12%
$308
CapEx
4%
$103
Vacancy
3%
$77
Maintenance
4%
$103
Other
11%
$282