Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.53% first-year return on $189k initial cash invested.
-3.53%
Cash On Cash
5.64%
Cap Rate
0.93
DSCR
$6,423
Rent
-$556
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,423 income − $6,979 expenses = $556 out of pocket
Investment Breakdown
|
Purchase Price
$815k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$189k
Downpayment
20%
$163k
Closing costs
1%
$8,153
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,423
Total Expenses
$6,979
Mortgage P&I
64%
$4,129
Property Taxes
6%
$368
Home Insurance
5%
$297
HOA
0%
$0
Property Management
12%
$771
CapEx
4%
$257
Vacancy
3%
$193
Maintenance
4%
$257
Other
11%
$707