Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.35% first-year return on $189k initial cash invested.
-12.35%
Cash On Cash
3.95%
Cap Rate
0.6
DSCR
$4,748
Rent
-$1,946
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,748 income − $6,694 expenses = $1,946 out of pocket
Investment Breakdown
|
Purchase Price
$815k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$189k
Downpayment
20%
$163k
Closing costs
1%
$8,146
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,748
Total Expenses
$6,694
Mortgage P&I
94%
$4,440
Property Taxes
7%
$342
Home Insurance
6%
$298
HOA
0%
$0
Property Management
12%
$570
CapEx
4%
$190
Vacancy
3%
$142
Maintenance
4%
$190
Other
11%
$522