Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.57% first-year return on $189k initial cash invested.
-18.57%
Cash On Cash
2.43%
Cap Rate
0.37
DSCR
$3,050
Rent
-$2,931
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,050 income − $5,981 expenses = $2,931 out of pocket
Investment Breakdown
|
Purchase Price
$816k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$189k
Downpayment
20%
$163k
Closing costs
1%
$8,161
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,050
Total Expenses
$5,981
Mortgage P&I
146%
$4,461
Property Taxes
6%
$184
Home Insurance
10%
$298
HOA
0%
$0
Property Management
12%
$366
CapEx
4%
$122
Vacancy
3%
$92
Maintenance
4%
$122
Other
11%
$336