Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.32% first-year return on $188k initial cash invested.
-6.32%
Cash On Cash
4.88%
Cap Rate
0.82
DSCR
$6,777
Rent
-$990
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,777 income − $7,767 expenses = $990 out of pocket
Investment Breakdown
|
Purchase Price
$810k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$162k
Closing costs
1%
$8,098
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,777
Total Expenses
$7,767
Mortgage P&I
59%
$4,010
Property Taxes
13%
$872
Home Insurance
4%
$280
HOA
4%
$302
Property Management
12%
$813
CapEx
4%
$271
Vacancy
3%
$203
Maintenance
4%
$271
Other
11%
$745