Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.12% first-year return on $189k initial cash invested.
-8.12%
Cash On Cash
4.52%
Cap Rate
0.74
DSCR
$5,262
Rent
-$1,279
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,262 income − $6,541 expenses = $1,279 out of pocket
Investment Breakdown
|
Purchase Price
$814k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$189k
Downpayment
20%
$163k
Closing costs
1%
$8,140
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,262
Total Expenses
$6,541
Mortgage P&I
79%
$4,137
Property Taxes
5%
$275
Home Insurance
6%
$341
HOA
0%
$0
Property Management
12%
$631
CapEx
4%
$210
Vacancy
3%
$158
Maintenance
4%
$210
Other
11%
$579