Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.87% first-year return on $191k initial cash invested.
-12.87%
Cash On Cash
3.24%
Cap Rate
0.54
DSCR
$4,432
Rent
-$2,052
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,432 income − $6,484 expenses = $2,052 out of pocket
Investment Breakdown
|
Purchase Price
$826k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$165k
Closing costs
1%
$8,255
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,432
Total Expenses
$6,484
Mortgage P&I
93%
$4,101
Property Taxes
13%
$579
Home Insurance
7%
$297
HOA
0%
$0
Property Management
12%
$532
CapEx
4%
$177
Vacancy
3%
$133
Maintenance
4%
$177
Other
11%
$488