Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.89% first-year return on $185k initial cash invested.
-20.89%
Cash On Cash
1.52%
Cap Rate
0.24
DSCR
$2,546
Rent
-$3,220
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,546 income − $5,766 expenses = $3,220 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
$2,546
Total Expenses
$5,766
Mortgage P&I
162%
$4,122
Property Taxes
20%
$500
Home Insurance
11%
$278
HOA
0%
$0
Property Management
12%
$306
CapEx
4%
$102
Vacancy
3%
$76
Maintenance
4%
$102
Other
11%
$280