Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.26% first-year return on $191k initial cash invested.
-10.26%
Cash On Cash
4.1%
Cap Rate
0.67
DSCR
$5,628
Rent
-$1,631
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,628 income − $7,259 expenses = $1,631 out of pocket
Investment Breakdown
|
Purchase Price
$823k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$165k
Closing costs
1%
$8,226
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,628
Total Expenses
$7,259
Mortgage P&I
75%
$4,219
Property Taxes
15%
$829
Home Insurance
5%
$298
HOA
0%
$0
Property Management
12%
$675
CapEx
4%
$225
Vacancy
3%
$169
Maintenance
4%
$225
Other
11%
$619