Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.65% first-year return on $184k initial cash invested.
-13.65%
Cash On Cash
3.6%
Cap Rate
0.56
DSCR
$5,118
Rent
-$2,097
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,118 income − $7,215 expenses = $2,097 out of pocket
Investment Breakdown
|
Purchase Price
$792k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$184k
Downpayment
20%
$158k
Closing costs
1%
$7,923
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,118
Total Expenses
$7,215
Mortgage P&I
83%
$4,269
Property Taxes
15%
$773
Home Insurance
5%
$280
HOA
3%
$152
Property Management
12%
$614
CapEx
4%
$205
Vacancy
3%
$154
Maintenance
4%
$205
Other
11%
$563