Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.49% first-year return on $191k initial cash invested.
-8.49%
Cash On Cash
4.88%
Cap Rate
0.75
DSCR
$6,410
Rent
-$1,351
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,410 income − $7,761 expenses = $1,351 out of pocket
Investment Breakdown
|
Purchase Price
$824k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$165k
Closing costs
1%
$8,236
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,410
Total Expenses
$7,761
Mortgage P&I
69%
$4,444
Property Taxes
13%
$809
Home Insurance
5%
$290
HOA
1%
$40
Property Management
12%
$769
CapEx
4%
$256
Vacancy
3%
$192
Maintenance
4%
$256
Other
11%
$705