Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.83% first-year return on $191k initial cash invested.
-6.83%
Cash On Cash
4.91%
Cap Rate
0.81
DSCR
$6,868
Rent
-$1,085
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,868 income − $7,953 expenses = $1,085 out of pocket
Investment Breakdown
|
Purchase Price
$822k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$164k
Closing costs
1%
$8,224
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,868
Total Expenses
$7,953
Mortgage P&I
61%
$4,177
Property Taxes
13%
$867
Home Insurance
4%
$294
HOA
4%
$280
Property Management
12%
$824
CapEx
4%
$275
Vacancy
3%
$206
Maintenance
4%
$275
Other
11%
$755