Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.84% first-year return on $184k initial cash invested.
-12.84%
Cash On Cash
3.33%
Cap Rate
0.55
DSCR
$4,076
Rent
-$1,972
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,076 income − $6,048 expenses = $1,972 out of pocket
Investment Breakdown
|
Purchase Price
$792k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$184k
Downpayment
20%
$158k
Closing costs
1%
$7,922
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,076
Total Expenses
$6,048
Mortgage P&I
98%
$4,005
Property Taxes
9%
$360
Home Insurance
7%
$298
HOA
0%
$0
Property Management
12%
$489
CapEx
4%
$163
Vacancy
3%
$122
Maintenance
4%
$163
Other
11%
$448