Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.85% first-year return on $184k initial cash invested.
-13.85%
Cash On Cash
2.93%
Cap Rate
0.49
DSCR
$3,414
Rent
-$2,120
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,414 income − $5,534 expenses = $2,120 out of pocket
Investment Breakdown
|
Purchase Price
$789k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$184k
Downpayment
20%
$158k
Closing costs
1%
$7,887
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,414
Total Expenses
$5,534
Mortgage P&I
114%
$3,907
Property Taxes
5%
$176
Home Insurance
8%
$289
HOA
0%
$0
Property Management
12%
$410
CapEx
4%
$137
Vacancy
3%
$102
Maintenance
4%
$137
Other
11%
$376