Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.83% first-year return on $191k initial cash invested.
-10.83%
Cash On Cash
3.85%
Cap Rate
0.64
DSCR
$5,190
Rent
-$1,728
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,190 income − $6,918 expenses = $1,728 out of pocket
Investment Breakdown
|
Purchase Price
$826k
Downpayment
20.0%
Interest Rate
6.5%
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
$5,190
Total Expenses
$6,918
Mortgage P&I
80%
$4,168
Property Taxes
13%
$690
Home Insurance
6%
$294
HOA
0%
$0
Property Management
12%
$623
CapEx
4%
$208
Vacancy
3%
$156
Maintenance
4%
$208
Other
11%
$571