Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.09% first-year return on $191k initial cash invested.
-9.09%
Cash On Cash
4.58%
Cap Rate
0.72
DSCR
$6,038
Rent
-$1,450
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,038 income − $7,488 expenses = $1,450 out of pocket
Investment Breakdown
|
Purchase Price
$826k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$165k
Closing costs
1%
$8,260
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,038
Total Expenses
$7,488
Mortgage P&I
72%
$4,360
Property Taxes
13%
$785
Home Insurance
5%
$289
HOA
0%
$0
Property Management
12%
$725
CapEx
4%
$242
Vacancy
3%
$181
Maintenance
4%
$242
Other
11%
$664