Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.48% first-year return on $188k initial cash invested.
-11.48%
Cash On Cash
3.73%
Cap Rate
0.61
DSCR
$5,322
Rent
-$1,794
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,322 income − $7,116 expenses = $1,794 out of pocket
Investment Breakdown
|
Purchase Price
$807k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$161k
Closing costs
1%
$8,074
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,322
Total Expenses
$7,116
Mortgage P&I
77%
$4,088
Property Taxes
17%
$878
Home Insurance
5%
$255
HOA
2%
$85
Property Management
12%
$639
CapEx
4%
$213
Vacancy
3%
$160
Maintenance
4%
$213
Other
11%
$585