Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.68% first-year return on $184k initial cash invested.
-13.68%
Cash On Cash
3.47%
Cap Rate
0.54
DSCR
$4,186
Rent
-$2,094
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,186 income − $6,280 expenses = $2,094 out of pocket
Investment Breakdown
|
Purchase Price
$789k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$184k
Downpayment
20%
$158k
Closing costs
1%
$7,890
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,186
Total Expenses
$6,280
Mortgage P&I
101%
$4,210
Property Taxes
9%
$372
Home Insurance
7%
$276
HOA
0%
$0
Property Management
12%
$502
CapEx
4%
$167
Vacancy
3%
$126
Maintenance
4%
$167
Other
11%
$460