Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.88% first-year return on $191k initial cash invested.
-7.88%
Cash On Cash
5.05%
Cap Rate
0.77
DSCR
$6,063
Rent
-$1,255
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,063 income − $7,318 expenses = $1,255 out of pocket
Investment Breakdown
|
Purchase Price
$824k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$165k
Closing costs
1%
$8,242
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,063
Total Expenses
$7,318
Mortgage P&I
74%
$4,479
Property Taxes
8%
$482
Home Insurance
5%
$294
HOA
0%
$0
Property Management
12%
$728
CapEx
4%
$243
Vacancy
3%
$182
Maintenance
4%
$243
Other
11%
$667