Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.83% first-year return on $191k initial cash invested.
-8.83%
Cash On Cash
4.24%
Cap Rate
0.71
DSCR
$5,070
Rent
-$1,409
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,070 income − $6,479 expenses = $1,409 out of pocket
Investment Breakdown
|
Purchase Price
$826k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$165k
Closing costs
1%
$8,257
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,070
Total Expenses
$6,479
Mortgage P&I
81%
$4,126
Property Taxes
7%
$340
Home Insurance
6%
$289
HOA
0%
$0
Property Management
12%
$608
CapEx
4%
$203
Vacancy
3%
$152
Maintenance
4%
$203
Other
11%
$558