Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.71% first-year return on $188k initial cash invested.
-10.71%
Cash On Cash
3.89%
Cap Rate
0.64
DSCR
$5,072
Rent
-$1,679
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,072 income − $6,751 expenses = $1,679 out of pocket
Investment Breakdown
|
Purchase Price
$810k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$162k
Closing costs
1%
$8,099
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,072
Total Expenses
$6,751
Mortgage P&I
81%
$4,099
Property Taxes
13%
$643
Home Insurance
6%
$284
HOA
0%
$0
Property Management
12%
$609
CapEx
4%
$203
Vacancy
3%
$152
Maintenance
4%
$203
Other
11%
$558