Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.84% first-year return on $191k initial cash invested.
-9.84%
Cash On Cash
4.04%
Cap Rate
0.67
DSCR
$4,749
Rent
-$1,568
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,749 income − $6,317 expenses = $1,568 out of pocket
Investment Breakdown
|
Purchase Price
$825k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$165k
Closing costs
1%
$8,250
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,749
Total Expenses
$6,317
Mortgage P&I
88%
$4,158
Property Taxes
5%
$256
Home Insurance
6%
$289
HOA
0%
$0
Property Management
12%
$570
CapEx
4%
$190
Vacancy
3%
$142
Maintenance
4%
$190
Other
11%
$522