Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.6% first-year return on $185k initial cash invested.
-11.6%
Cash On Cash
3.48%
Cap Rate
0.58
DSCR
$3,778
Rent
-$1,788
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,778 income − $5,566 expenses = $1,788 out of pocket
Investment Breakdown
|
Purchase Price
$795k
Downpayment
20.0%
Interest Rate
6.3%
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
$3,778
Total Expenses
$5,566
Mortgage P&I
104%
$3,942
Property Taxes
2%
$62
Home Insurance
7%
$278
HOA
0%
$0
Property Management
12%
$453
CapEx
4%
$151
Vacancy
3%
$113
Maintenance
4%
$151
Other
11%
$416