Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.68% first-year return on $191k initial cash invested.
-9.68%
Cash On Cash
3.68%
Cap Rate
0.65
DSCR
$4,894
Rent
-$1,538
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,894 income − $6,432 expenses = $1,538 out of pocket
Investment Breakdown
|
Purchase Price
$822k
Downpayment
20.0%
Interest Rate
5.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$164k
Closing costs
1%
$8,220
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,894
Total Expenses
$6,432
Mortgage P&I
79%
$3,866
Property Taxes
13%
$613
Home Insurance
6%
$289
HOA
0%
$0
Property Management
12%
$587
CapEx
4%
$196
Vacancy
3%
$147
Maintenance
4%
$196
Other
11%
$538