Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.63% first-year return on $185k initial cash invested.
-16.63%
Cash On Cash
2.34%
Cap Rate
0.39
DSCR
$2,824
Rent
-$2,564
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,824 income − $5,388 expenses = $2,564 out of pocket
Investment Breakdown
|
Purchase Price
$796k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$159k
Closing costs
1%
$7,955
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,824
Total Expenses
$5,388
Mortgage P&I
142%
$4,005
Property Taxes
5%
$144
Home Insurance
10%
$278
HOA
0%
$0
Property Management
12%
$339
CapEx
4%
$113
Vacancy
3%
$85
Maintenance
4%
$113
Other
11%
$311