Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.65% first-year return on $187k initial cash invested.
-13.65%
Cash On Cash
3.42%
Cap Rate
0.54
DSCR
$4,809
Rent
-$2,132
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,809 income − $6,941 expenses = $2,132 out of pocket
Investment Breakdown
|
Purchase Price
$807k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$187k
Downpayment
20%
$161k
Closing costs
1%
$8,070
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,809
Total Expenses
$6,941
Mortgage P&I
88%
$4,240
Property Taxes
16%
$787
Home Insurance
6%
$280
HOA
0%
$0
Property Management
12%
$577
CapEx
4%
$192
Vacancy
3%
$144
Maintenance
4%
$192
Other
11%
$529