Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -24.71% first-year return on $189k initial cash invested.
-24.71%
Cash On Cash
0.53%
Cap Rate
0.09
DSCR
$1,941
Rent
-$3,895
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,941 income − $5,836 expenses = $3,895 out of pocket
Investment Breakdown
|
Purchase Price
$815k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$189k
Downpayment
20%
$163k
Closing costs
1%
$8,150
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,941
Total Expenses
$5,836
Mortgage P&I
215%
$4,177
Property Taxes
37%
$713
Home Insurance
15%
$285
HOA
0%
$0
Property Management
12%
$233
CapEx
4%
$78
Vacancy
3%
$58
Maintenance
4%
$78
Other
11%
$214