Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.24% first-year return on $184k initial cash invested.
-14.24%
Cash On Cash
2.87%
Cap Rate
0.48
DSCR
$4,142
Rent
-$2,183
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,142 income − $6,325 expenses = $2,183 out of pocket
Investment Breakdown
|
Purchase Price
$790k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$184k
Downpayment
20%
$158k
Closing costs
1%
$7,900
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,142
Total Expenses
$6,325
Mortgage P&I
94%
$3,907
Property Taxes
16%
$667
Home Insurance
7%
$280
HOA
2%
$62
Property Management
12%
$497
CapEx
4%
$166
Vacancy
3%
$124
Maintenance
4%
$166
Other
11%
$456