Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.17% first-year return on $189k initial cash invested.
-8.17%
Cash On Cash
4.49%
Cap Rate
0.74
DSCR
$5,584
Rent
-$1,289
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,584 income − $6,873 expenses = $1,289 out of pocket
Investment Breakdown
|
Purchase Price
$816k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$189k
Downpayment
20%
$163k
Closing costs
1%
$8,158
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,584
Total Expenses
$6,873
Mortgage P&I
74%
$4,118
Property Taxes
10%
$571
Home Insurance
5%
$286
HOA
0%
$0
Property Management
12%
$670
CapEx
4%
$223
Vacancy
3%
$168
Maintenance
4%
$223
Other
11%
$614