Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.73% first-year return on $184k initial cash invested.
-16.73%
Cash On Cash
2.41%
Cap Rate
0.4
DSCR
$3,792
Rent
-$2,568
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,792 income − $6,360 expenses = $2,568 out of pocket
Investment Breakdown
|
Purchase Price
$791k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$184k
Downpayment
20%
$158k
Closing costs
1%
$7,912
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,792
Total Expenses
$6,360
Mortgage P&I
106%
$4,005
Property Taxes
20%
$775
Home Insurance
8%
$290
HOA
0%
$0
Property Management
12%
$455
CapEx
4%
$152
Vacancy
3%
$114
Maintenance
4%
$152
Other
11%
$417