Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.37% first-year return on $189k initial cash invested.
-13.37%
Cash On Cash
3.13%
Cap Rate
0.52
DSCR
$3,850
Rent
-$2,101
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,850 income − $5,951 expenses = $2,101 out of pocket
Investment Breakdown
|
Purchase Price
$812k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$189k
Downpayment
20%
$162k
Closing costs
1%
$8,123
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,850
Total Expenses
$5,951
Mortgage P&I
106%
$4,069
Property Taxes
7%
$275
Home Insurance
8%
$297
HOA
0%
$0
Property Management
12%
$462
CapEx
4%
$154
Vacancy
3%
$116
Maintenance
4%
$154
Other
11%
$424