Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -24.32% first-year return on $191k initial cash invested.
-24.32%
Cash On Cash
0.47%
Cap Rate
0.08
DSCR
$1,538
Rent
-$3,876
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,538 income − $5,414 expenses = $3,876 out of pocket
Investment Breakdown
|
Purchase Price
$825k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$165k
Closing costs
1%
$8,250
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,538
Total Expenses
$5,414
Mortgage P&I
269%
$4,134
Property Taxes
30%
$467
Home Insurance
19%
$289
HOA
0%
$0
Property Management
12%
$185
CapEx
4%
$62
Vacancy
3%
$46
Maintenance
4%
$62
Other
11%
$169