Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.79% first-year return on $184k initial cash invested.
-13.79%
Cash On Cash
3.05%
Cap Rate
0.51
DSCR
$3,890
Rent
-$2,114
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,890 income − $6,004 expenses = $2,114 out of pocket
Investment Breakdown
|
Purchase Price
$791k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$184k
Downpayment
20%
$158k
Closing costs
1%
$7,905
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,890
Total Expenses
$6,004
Mortgage P&I
102%
$3,967
Property Taxes
11%
$416
Home Insurance
8%
$297
HOA
0%
$0
Property Management
12%
$467
CapEx
4%
$156
Vacancy
3%
$117
Maintenance
4%
$156
Other
11%
$428