Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.28% first-year return on $185k initial cash invested.
-18.28%
Cash On Cash
2.47%
Cap Rate
0.38
DSCR
$4,672
Rent
-$2,813
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,672 income − $7,485 expenses = $2,813 out of pocket
Investment Breakdown
|
Purchase Price
$794k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$159k
Closing costs
1%
$7,936
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,672
Total Expenses
$7,485
Mortgage P&I
91%
$4,259
Property Taxes
28%
$1,322
Home Insurance
7%
$315
HOA
0%
$0
Property Management
12%
$561
CapEx
4%
$187
Vacancy
3%
$140
Maintenance
4%
$187
Other
11%
$514