Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.96% first-year return on $185k initial cash invested.
-10.96%
Cash On Cash
3.76%
Cap Rate
0.63
DSCR
$4,954
Rent
-$1,693
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,954 income − $6,647 expenses = $1,693 out of pocket
Investment Breakdown
|
Purchase Price
$797k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$159k
Closing costs
1%
$7,966
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,954
Total Expenses
$6,647
Mortgage P&I
81%
$3,990
Property Taxes
14%
$693
Home Insurance
6%
$280
HOA
0%
$0
Property Management
12%
$594
CapEx
4%
$198
Vacancy
3%
$149
Maintenance
4%
$198
Other
11%
$545