Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.06% first-year return on $191k initial cash invested.
-9.06%
Cash On Cash
4.55%
Cap Rate
0.72
DSCR
$6,068
Rent
-$1,440
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,068 income − $7,508 expenses = $1,440 out of pocket
Investment Breakdown
|
Purchase Price
$822k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$164k
Closing costs
1%
$8,221
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,068
Total Expenses
$7,508
Mortgage P&I
71%
$4,311
Property Taxes
14%
$836
Home Insurance
5%
$298
HOA
0%
$0
Property Management
12%
$728
CapEx
4%
$243
Vacancy
3%
$182
Maintenance
4%
$243
Other
11%
$667