Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.52% first-year return on $189k initial cash invested.
-12.52%
Cash On Cash
3.46%
Cap Rate
0.57
DSCR
$4,461
Rent
-$1,973
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,461 income − $6,434 expenses = $1,973 out of pocket
Investment Breakdown
|
Purchase Price
$815k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$189k
Downpayment
20%
$163k
Closing costs
1%
$8,147
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,461
Total Expenses
$6,434
Mortgage P&I
93%
$4,147
Property Taxes
6%
$246
Home Insurance
7%
$294
HOA
5%
$231
Property Management
12%
$535
CapEx
4%
$178
Vacancy
3%
$134
Maintenance
4%
$178
Other
11%
$491