Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.58% first-year return on $188k initial cash invested.
-15.58%
Cash On Cash
3.16%
Cap Rate
0.48
DSCR
$3,916
Rent
-$2,439
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,916 income − $6,355 expenses = $2,439 out of pocket
Investment Breakdown
|
Purchase Price
$809k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$162k
Closing costs
1%
$8,089
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,916
Total Expenses
$6,355
Mortgage P&I
113%
$4,409
Property Taxes
8%
$317
Home Insurance
8%
$297
HOA
0%
$0
Property Management
12%
$470
CapEx
4%
$157
Vacancy
3%
$117
Maintenance
4%
$157
Other
11%
$431