Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.42% first-year return on $185k initial cash invested.
-18.42%
Cash On Cash
2.63%
Cap Rate
0.4
DSCR
$4,946
Rent
-$2,832
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,946 income − $7,778 expenses = $2,832 out of pocket
Investment Breakdown
|
Purchase Price
$793k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$159k
Closing costs
1%
$7,929
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,946
Total Expenses
$7,778
Mortgage P&I
88%
$4,373
Property Taxes
26%
$1,268
Home Insurance
9%
$455
HOA
0%
$0
Property Management
12%
$594
CapEx
4%
$198
Vacancy
3%
$148
Maintenance
4%
$198
Other
11%
$544