Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.98% first-year return on $185k initial cash invested.
-15.98%
Cash On Cash
2.56%
Cap Rate
0.43
DSCR
$4,134
Rent
-$2,461
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,134 income − $6,595 expenses = $2,461 out of pocket
Investment Breakdown
|
Purchase Price
$795k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$159k
Closing costs
1%
$7,945
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,134
Total Expenses
$6,595
Mortgage P&I
97%
$3,994
Property Taxes
22%
$917
Home Insurance
7%
$279
HOA
0%
$0
Property Management
12%
$496
CapEx
4%
$165
Vacancy
3%
$124
Maintenance
4%
$165
Other
11%
$455