Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.15% first-year return on $185k initial cash invested.
-10.15%
Cash On Cash
4.3%
Cap Rate
0.68
DSCR
$4,845
Rent
-$1,563
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,845 income − $6,408 expenses = $1,563 out of pocket
Investment Breakdown
|
Purchase Price
$794k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$159k
Closing costs
1%
$7,938
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,845
Total Expenses
$6,408
Mortgage P&I
87%
$4,214
Property Taxes
5%
$258
Home Insurance
6%
$289
HOA
0%
$0
Property Management
12%
$581
CapEx
4%
$194
Vacancy
3%
$145
Maintenance
4%
$194
Other
11%
$533