Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.46% first-year return on $188k initial cash invested.
-10.46%
Cash On Cash
4.64%
Cap Rate
0.69
DSCR
$5,952
Rent
-$1,635
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,952 income − $7,587 expenses = $1,635 out of pocket
Investment Breakdown
|
Purchase Price
$807k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$161k
Closing costs
1%
$8,073
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,952
Total Expenses
$7,587
Mortgage P&I
76%
$4,520
Property Taxes
13%
$781
Home Insurance
4%
$262
HOA
0%
$0
Property Management
12%
$714
CapEx
4%
$238
Vacancy
3%
$179
Maintenance
4%
$238
Other
11%
$655