Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.72% first-year return on $189k initial cash invested.
-15.72%
Cash On Cash
3.26%
Cap Rate
0.49
DSCR
$4,696
Rent
-$2,481
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,696 income − $7,177 expenses = $2,481 out of pocket
Investment Breakdown
|
Purchase Price
$816k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$189k
Downpayment
20%
$163k
Closing costs
1%
$8,163
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,696
Total Expenses
$7,177
Mortgage P&I
96%
$4,514
Property Taxes
11%
$528
Home Insurance
6%
$287
HOA
5%
$250
Property Management
12%
$564
CapEx
4%
$188
Vacancy
3%
$141
Maintenance
4%
$188
Other
11%
$517