Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.64% first-year return on $191k initial cash invested.
-13.64%
Cash On Cash
3.75%
Cap Rate
0.57
DSCR
$5,253
Rent
-$2,173
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,253 income − $7,426 expenses = $2,173 out of pocket
Investment Breakdown
|
Purchase Price
$825k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$165k
Closing costs
1%
$8,249
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,253
Total Expenses
$7,426
Mortgage P&I
86%
$4,540
Property Taxes
15%
$811
Home Insurance
6%
$289
HOA
0%
$0
Property Management
12%
$630
CapEx
4%
$210
Vacancy
3%
$158
Maintenance
4%
$210
Other
11%
$578