Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.41% first-year return on $191k initial cash invested.
-13.41%
Cash On Cash
3.37%
Cap Rate
0.54
DSCR
$5,127
Rent
-$2,138
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,127 income − $7,265 expenses = $2,138 out of pocket
Investment Breakdown
|
Purchase Price
$825k
Downpayment
20.0%
Interest Rate
6.7%
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
$5,127
Total Expenses
$7,265
Mortgage P&I
83%
$4,247
Property Taxes
12%
$592
Home Insurance
6%
$289
HOA
8%
$394
Property Management
12%
$615
CapEx
4%
$205
Vacancy
3%
$154
Maintenance
4%
$205
Other
11%
$564