Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.89% first-year return on $189k initial cash invested.
-0.89%
Cash On Cash
6.25%
Cap Rate
1.04
DSCR
$8,086
Rent
-$141
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,086 income − $8,227 expenses = $141 out of pocket
Investment Breakdown
|
Purchase Price
$815k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$189k
Downpayment
20%
$163k
Closing costs
1%
$8,152
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,086
Total Expenses
$8,227
Mortgage P&I
50%
$4,065
Property Taxes
14%
$1,169
Home Insurance
3%
$245
HOA
0%
$0
Property Management
12%
$970
CapEx
4%
$323
Vacancy
3%
$243
Maintenance
4%
$323
Other
11%
$889