Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.26% first-year return on $189k initial cash invested.
-9.26%
Cash On Cash
4.1%
Cap Rate
0.69
DSCR
$5,877
Rent
-$1,459
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,877 income − $7,336 expenses = $1,459 out of pocket
Investment Breakdown
|
Purchase Price
$815k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$189k
Downpayment
20%
$163k
Closing costs
1%
$8,149
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,877
Total Expenses
$7,336
Mortgage P&I
68%
$4,007
Property Taxes
18%
$1,047
Home Insurance
5%
$285
HOA
0%
$0
Property Management
12%
$705
CapEx
4%
$235
Vacancy
3%
$176
Maintenance
4%
$235
Other
11%
$646