Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.53% first-year return on $185k initial cash invested.
-15.53%
Cash On Cash
3.21%
Cap Rate
0.49
DSCR
$5,493
Rent
-$2,399
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,493 income − $7,892 expenses = $2,399 out of pocket
Investment Breakdown
|
Purchase Price
$797k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$159k
Closing costs
1%
$7,968
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,493
Total Expenses
$7,892
Mortgage P&I
78%
$4,310
Property Taxes
20%
$1,089
Home Insurance
8%
$420
HOA
4%
$205
Property Management
12%
$659
CapEx
4%
$220
Vacancy
3%
$165
Maintenance
4%
$220
Other
11%
$604