Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.87% first-year return on $184k initial cash invested.
-15.87%
Cash On Cash
2.57%
Cap Rate
0.43
DSCR
$3,940
Rent
-$2,438
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,940 income − $6,378 expenses = $2,438 out of pocket
Investment Breakdown
|
Purchase Price
$792k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$184k
Downpayment
20%
$158k
Closing costs
1%
$7,919
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,940
Total Expenses
$6,378
Mortgage P&I
101%
$3,973
Property Taxes
20%
$775
Home Insurance
7%
$290
HOA
0%
$0
Property Management
12%
$473
CapEx
4%
$158
Vacancy
3%
$118
Maintenance
4%
$158
Other
11%
$433