Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.19% first-year return on $189k initial cash invested.
-16.19%
Cash On Cash
2.39%
Cap Rate
0.4
DSCR
$3,075
Rent
-$2,551
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,075 income − $5,626 expenses = $2,551 out of pocket
Investment Breakdown
|
Purchase Price
$815k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$189k
Downpayment
20%
$163k
Closing costs
1%
$8,145
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,075
Total Expenses
$5,626
Mortgage P&I
132%
$4,053
Property Taxes
8%
$234
Home Insurance
10%
$294
HOA
0%
$0
Property Management
12%
$369
CapEx
4%
$123
Vacancy
3%
$92
Maintenance
4%
$123
Other
11%
$338