Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.75% first-year return on $189k initial cash invested.
-6.75%
Cash On Cash
5.14%
Cap Rate
0.81
DSCR
$6,306
Rent
-$1,064
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,306 income − $7,370 expenses = $1,064 out of pocket
Investment Breakdown
|
Purchase Price
$815k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$189k
Downpayment
20%
$163k
Closing costs
1%
$8,146
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,306
Total Expenses
$7,370
Mortgage P&I
68%
$4,302
Property Taxes
10%
$627
Home Insurance
5%
$297
HOA
0%
$0
Property Management
12%
$757
CapEx
4%
$252
Vacancy
3%
$189
Maintenance
4%
$252
Other
11%
$694