Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.79% first-year return on $191k initial cash invested.
-12.79%
Cash On Cash
3.37%
Cap Rate
0.55
DSCR
$3,892
Rent
-$2,038
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,892 income − $5,930 expenses = $2,038 out of pocket
Investment Breakdown
|
Purchase Price
$825k
Downpayment
20.0%
Interest Rate
6.6%
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
$3,892
Total Expenses
$5,930
Mortgage P&I
108%
$4,199
Property Taxes
3%
$118
Home Insurance
7%
$289
HOA
0%
$0
Property Management
12%
$467
CapEx
4%
$156
Vacancy
3%
$117
Maintenance
4%
$156
Other
11%
$428