Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.93% first-year return on $188k initial cash invested.
-12.93%
Cash On Cash
3.26%
Cap Rate
0.54
DSCR
$4,614
Rent
-$2,027
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,614 income − $6,641 expenses = $2,027 out of pocket
Investment Breakdown
|
Purchase Price
$810k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$162k
Closing costs
1%
$8,103
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,614
Total Expenses
$6,641
Mortgage P&I
88%
$4,045
Property Taxes
16%
$746
Home Insurance
6%
$280
HOA
0%
$0
Property Management
12%
$554
CapEx
4%
$185
Vacancy
3%
$138
Maintenance
4%
$185
Other
11%
$508