Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.44% first-year return on $191k initial cash invested.
-17.44%
Cash On Cash
2.81%
Cap Rate
0.43
DSCR
$4,334
Rent
-$2,780
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,334 income − $7,114 expenses = $2,780 out of pocket
Investment Breakdown
|
Purchase Price
$825k
Downpayment
20.0%
Interest Rate
7.3%
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
$4,334
Total Expenses
$7,114
Mortgage P&I
105%
$4,541
Property Taxes
19%
$811
Home Insurance
7%
$289
HOA
0%
$0
Property Management
12%
$520
CapEx
4%
$173
Vacancy
3%
$130
Maintenance
4%
$173
Other
11%
$477